Highlights

[EDUSPEC] QoQ Quarter Result on 2016-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Dec-2016  [#1]
Profit Trend QoQ -     -296.58%    YoY -     -13.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 10,995 12,657 15,965 9,933 25,636 31,830 14,120 -15.35%
  QoQ % -13.13% -20.72% 60.73% -61.25% -19.46% 125.42% -
  Horiz. % 77.87% 89.64% 113.07% 70.35% 181.56% 225.42% 100.00%
PBT -3,327 -4,431 -2,043 -4,103 5,269 8,136 -2,009 39.93%
  QoQ % 24.92% -116.89% 50.21% -177.87% -35.24% 504.98% -
  Horiz. % 165.60% 220.56% 101.69% 204.23% -262.27% -404.98% 100.00%
Tax -615 -18 -25 -8 -2,328 -15 -8 1,703.20%
  QoQ % -3,316.67% 28.00% -212.50% 99.66% -15,420.00% -87.50% -
  Horiz. % 7,687.50% 225.00% 312.50% 100.00% 29,100.00% 187.50% 100.00%
NP -3,942 -4,449 -2,068 -4,111 2,941 8,121 -2,017 56.25%
  QoQ % 11.40% -115.14% 49.70% -239.78% -63.79% 502.63% -
  Horiz. % 195.44% 220.58% 102.53% 203.82% -145.81% -402.63% 100.00%
NP to SH -2,923 -3,067 -1,177 -4,714 2,398 7,886 -1,465 58.42%
  QoQ % 4.70% -160.58% 75.03% -296.58% -69.59% 638.29% -
  Horiz. % 199.52% 209.35% 80.34% 321.77% -163.69% -538.29% 100.00%
Tax Rate - % - % - % - % 44.18 % 0.18 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 24,444.44% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24,544.44% 100.00% -
Total Cost 14,937 17,106 18,033 14,044 22,695 23,709 16,137 -5.02%
  QoQ % -12.68% -5.14% 28.40% -38.12% -4.28% 46.92% -
  Horiz. % 92.56% 106.00% 111.75% 87.03% 140.64% 146.92% 100.00%
Net Worth 11,504,137 11,647,538 119,897 103,565 122,237 119,422 94,781 2,344.29%
  QoQ % -1.23% 9,614.59% 15.77% -15.27% 2.36% 26.00% -
  Horiz. % 12,137.54% 12,288.84% 126.50% 109.27% 128.97% 126.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 11,504,137 11,647,538 119,897 103,565 122,237 119,422 94,781 2,344.29%
  QoQ % -1.23% 9,614.59% 15.77% -15.27% 2.36% 26.00% -
  Horiz. % 12,137.54% 12,288.84% 126.50% 109.27% 128.97% 126.00% 100.00%
NOSH 920,331 917,129 915,247 790,576 866,930 853,020 846,263 5.75%
  QoQ % 0.35% 0.21% 15.77% -8.81% 1.63% 0.80% -
  Horiz. % 108.75% 108.37% 108.15% 93.42% 102.44% 100.80% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -35.85 % -35.15 % -12.95 % -41.39 % 11.47 % 25.51 % -14.28 % 84.61%
  QoQ % -1.99% -171.43% 68.71% -460.85% -55.04% 278.64% -
  Horiz. % 251.05% 246.15% 90.69% 289.85% -80.32% -178.64% 100.00%
ROE -0.03 % -0.03 % -0.98 % -4.55 % 1.96 % 6.60 % -1.55 % -92.77%
  QoQ % 0.00% 96.94% 78.46% -332.14% -70.30% 525.81% -
  Horiz. % 1.94% 1.94% 63.23% 293.55% -126.45% -425.81% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.19 1.38 1.74 1.26 2.96 3.73 1.67 -20.20%
  QoQ % -13.77% -20.69% 38.10% -57.43% -20.64% 123.35% -
  Horiz. % 71.26% 82.63% 104.19% 75.45% 177.25% 223.35% 100.00%
EPS -0.32 -0.33 -0.13 -0.52 0.28 0.92 -0.17 52.39%
  QoQ % 3.03% -153.85% 75.00% -285.71% -69.57% 641.18% -
  Horiz. % 188.24% 194.12% 76.47% 305.88% -164.71% -541.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 12.5000 12.7000 0.1310 0.1310 0.1410 0.1400 0.1120 2,211.44%
  QoQ % -1.57% 9,594.66% 0.00% -7.09% 0.71% 25.00% -
  Horiz. % 11,160.71% 11,339.29% 116.96% 116.96% 125.89% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.00 1.15 1.45 0.90 2.33 2.89 1.28 -15.16%
  QoQ % -13.04% -20.69% 61.11% -61.37% -19.38% 125.78% -
  Horiz. % 78.12% 89.84% 113.28% 70.31% 182.03% 225.78% 100.00%
EPS -0.27 -0.28 -0.11 -0.43 0.22 0.72 -0.13 62.71%
  QoQ % 3.57% -154.55% 74.42% -295.45% -69.44% 653.85% -
  Horiz. % 207.69% 215.38% 84.62% 330.77% -169.23% -553.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.4411 10.5712 0.1088 0.0940 0.1109 0.1084 0.0860 2,344.73%
  QoQ % -1.23% 9,616.18% 15.74% -15.24% 2.31% 26.05% -
  Horiz. % 12,140.81% 12,292.09% 126.51% 109.30% 128.95% 126.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1300 0.1550 0.1850 0.1950 0.2400 0.2550 0.2850 -
P/RPS 10.88 11.23 10.61 15.52 8.12 6.83 17.08 -25.95%
  QoQ % -3.12% 5.84% -31.64% 91.13% 18.89% -60.01% -
  Horiz. % 63.70% 65.75% 62.12% 90.87% 47.54% 39.99% 100.00%
P/EPS -40.93 -46.35 -143.86 -32.70 86.77 27.58 -164.63 -60.43%
  QoQ % 11.69% 67.78% -339.94% -137.69% 214.61% 116.75% -
  Horiz. % 24.86% 28.15% 87.38% 19.86% -52.71% -16.75% 100.00%
EY -2.44 -2.16 -0.70 -3.06 1.15 3.63 -0.61 151.77%
  QoQ % -12.96% -208.57% 77.12% -366.09% -68.32% 695.08% -
  Horiz. % 400.00% 354.10% 114.75% 501.64% -188.52% -595.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.01 1.41 1.49 1.70 1.82 2.54 -97.50%
  QoQ % 0.00% -99.29% -5.37% -12.35% -6.59% -28.35% -
  Horiz. % 0.39% 0.39% 55.51% 58.66% 66.93% 71.65% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 30/05/17 27/02/17 30/11/16 30/08/16 25/05/16 -
Price 0.1300 0.1400 0.1500 0.1850 0.2000 0.2500 0.2800 -
P/RPS 10.88 10.14 8.60 14.72 6.76 6.70 16.78 -25.07%
  QoQ % 7.30% 17.91% -41.58% 117.75% 0.90% -60.07% -
  Horiz. % 64.84% 60.43% 51.25% 87.72% 40.29% 39.93% 100.00%
P/EPS -40.93 -41.86 -116.64 -31.03 72.30 27.04 -161.74 -59.96%
  QoQ % 2.22% 64.11% -275.89% -142.92% 167.38% 116.72% -
  Horiz. % 25.31% 25.88% 72.12% 19.19% -44.70% -16.72% 100.00%
EY -2.44 -2.39 -0.86 -3.22 1.38 3.70 -0.62 149.06%
  QoQ % -2.09% -177.91% 73.29% -333.33% -62.70% 696.77% -
  Horiz. % 393.55% 385.48% 138.71% 519.35% -222.58% -596.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.01 1.15 1.41 1.42 1.79 2.50 -97.47%
  QoQ % 0.00% -99.13% -18.44% -0.70% -20.67% -28.40% -
  Horiz. % 0.40% 0.40% 46.00% 56.40% 56.80% 71.60% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers