Highlights

[EDUSPEC] QoQ Quarter Result on 2014-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     112.83%    YoY -     1,250.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 8,938 29,056 15,169 9,348 4,849 11,753 9,961 -6.95%
  QoQ % -69.24% 91.55% 62.27% 92.78% -58.74% 17.99% -
  Horiz. % 89.73% 291.70% 152.28% 93.85% 48.68% 117.99% 100.00%
PBT -3,641 8,644 3,434 486 -3,796 1,534 2,176 -
  QoQ % -142.12% 151.72% 606.58% 112.80% -347.46% -29.50% -
  Horiz. % -167.33% 397.24% 157.81% 22.33% -174.45% 70.50% 100.00%
Tax 0 -358 -3 -1 -3 -203 -6 -
  QoQ % 0.00% -11,833.33% -200.00% 66.67% 98.52% -3,283.33% -
  Horiz. % -0.00% 5,966.67% 50.00% 16.67% 50.00% 3,383.33% 100.00%
NP -3,641 8,286 3,431 485 -3,799 1,331 2,170 -
  QoQ % -143.94% 141.50% 607.42% 112.77% -385.42% -38.66% -
  Horiz. % -167.79% 381.84% 158.11% 22.35% -175.07% 61.34% 100.00%
NP to SH -3,384 7,257 3,478 486 -3,787 1,332 2,160 -
  QoQ % -146.63% 108.65% 615.64% 112.83% -384.31% -38.33% -
  Horiz. % -156.67% 335.97% 161.02% 22.50% -175.32% 61.67% 100.00%
Tax Rate - % 4.14 % 0.09 % 0.21 % - % 13.23 % 0.28 % -
  QoQ % 0.00% 4,500.00% -57.14% 0.00% 0.00% 4,625.00% -
  Horiz. % 0.00% 1,478.57% 32.14% 75.00% 0.00% 4,725.00% 100.00%
Total Cost 12,579 20,770 11,738 8,863 8,648 10,422 7,791 37.51%
  QoQ % -39.44% 76.95% 32.44% 2.49% -17.02% 33.77% -
  Horiz. % 161.46% 266.59% 150.66% 113.76% 111.00% 133.77% 100.00%
Net Worth 60,758 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 157.38%
  QoQ % -4.26% -98.88% 12.26% 9,571.95% -96.66% 10,558.32% -
  Horiz. % 414.53% 432.98% 38,617.86% 34,401.32% 355.68% 10,658.32% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 60,758 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 157.38%
  QoQ % -4.26% -98.88% 12.26% 9,571.95% -96.66% 10,558.32% -
  Horiz. % 414.53% 432.98% 38,617.86% 34,401.32% 355.68% 10,658.32% 100.00%
NOSH 769,090 689,807 681,960 607,500 491,818 381,025 385,714 58.22%
  QoQ % 11.49% 1.15% 12.26% 23.52% 29.08% -1.22% -
  Horiz. % 199.39% 178.84% 176.80% 157.50% 127.51% 98.78% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -40.74 % 28.52 % 22.62 % 5.19 % -78.35 % 11.32 % 21.78 % -
  QoQ % -242.85% 26.08% 335.84% 106.62% -792.14% -48.03% -
  Horiz. % -187.05% 130.95% 103.86% 23.83% -359.73% 51.97% 100.00%
ROE -5.57 % 11.44 % 0.06 % 0.01 % -7.26 % 0.09 % 14.74 % -
  QoQ % -148.69% 18,966.67% 500.00% 100.14% -8,166.67% -99.39% -
  Horiz. % -37.79% 77.61% 0.41% 0.07% -49.25% 0.61% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.16 4.21 2.22 1.54 0.99 3.08 2.58 -41.23%
  QoQ % -72.45% 89.64% 44.16% 55.56% -67.86% 19.38% -
  Horiz. % 44.96% 163.18% 86.05% 59.69% 38.37% 119.38% 100.00%
EPS -0.44 1.04 0.51 0.08 -0.77 0.39 0.56 -
  QoQ % -142.31% 103.92% 537.50% 110.39% -297.44% -30.36% -
  Horiz. % -78.57% 185.71% 91.07% 14.29% -137.50% 69.64% 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 0.0790 0.0920 8.3000 8.3000 0.1060 4.1000 0.0380 62.67%
  QoQ % -14.13% -98.89% 0.00% 7,730.19% -97.41% 10,689.47% -
  Horiz. % 207.89% 242.11% 21,842.11% 21,842.11% 278.95% 10,789.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.81 2.64 1.38 0.85 0.44 1.07 0.90 -6.77%
  QoQ % -69.32% 91.30% 62.35% 93.18% -58.88% 18.89% -
  Horiz. % 90.00% 293.33% 153.33% 94.44% 48.89% 118.89% 100.00%
EPS -0.31 0.66 0.32 0.04 -0.34 0.12 0.20 -
  QoQ % -146.97% 106.25% 700.00% 111.76% -383.33% -40.00% -
  Horiz. % -155.00% 330.00% 160.00% 20.00% -170.00% 60.00% 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 0.0551 0.0576 5.1372 4.5763 0.0473 1.4178 0.0133 157.28%
  QoQ % -4.34% -98.88% 12.26% 9,575.05% -96.66% 10,560.15% -
  Horiz. % 414.29% 433.08% 38,625.57% 34,408.27% 355.64% 10,660.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2450 0.2650 0.2600 0.2600 0.1600 0.1250 0.0750 -
P/RPS 21.08 6.29 11.69 16.90 16.23 4.05 2.90 273.89%
  QoQ % 235.14% -46.19% -30.83% 4.13% 300.74% 39.66% -
  Horiz. % 726.90% 216.90% 403.10% 582.76% 559.66% 139.66% 100.00%
P/EPS -55.68 25.19 50.98 325.00 -20.78 35.76 13.39 -
  QoQ % -321.04% -50.59% -84.31% 1,664.00% -158.11% 167.06% -
  Horiz. % -415.83% 188.13% 380.73% 2,427.18% -155.19% 267.06% 100.00%
EY -1.80 3.97 1.96 0.31 -4.81 2.80 7.47 -
  QoQ % -145.34% 102.55% 532.26% 106.44% -271.79% -62.52% -
  Horiz. % -24.10% 53.15% 26.24% 4.15% -64.39% 37.48% 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 3.10 2.88 0.03 0.03 1.51 0.03 1.97 35.18%
  QoQ % 7.64% 9,500.00% 0.00% -98.01% 4,933.33% -98.48% -
  Horiz. % 157.36% 146.19% 1.52% 1.52% 76.65% 1.52% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 -
Price 0.3500 0.2950 0.2650 0.2600 0.2850 0.1250 0.1050 -
P/RPS 30.12 7.00 11.91 16.90 28.91 4.05 4.07 278.38%
  QoQ % 330.29% -41.23% -29.53% -41.54% 613.83% -0.49% -
  Horiz. % 740.05% 171.99% 292.63% 415.23% 710.32% 99.51% 100.00%
P/EPS -79.55 28.04 51.96 325.00 -37.01 35.76 18.75 -
  QoQ % -383.70% -46.04% -84.01% 978.14% -203.50% 90.72% -
  Horiz. % -424.27% 149.55% 277.12% 1,733.33% -197.39% 190.72% 100.00%
EY -1.26 3.57 1.92 0.31 -2.70 2.80 5.33 -
  QoQ % -135.29% 85.94% 519.35% 111.48% -196.43% -47.47% -
  Horiz. % -23.64% 66.98% 36.02% 5.82% -50.66% 52.53% 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 4.43 3.21 0.03 0.03 2.69 0.03 2.76 36.97%
  QoQ % 38.01% 10,600.00% 0.00% -98.88% 8,866.67% -98.91% -
  Horiz. % 160.51% 116.30% 1.09% 1.09% 97.46% 1.09% 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.
 


 

134  118  393  1540 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 DYNACIA 0.0950.00 
 PERDANA 0.44+0.01 
 SAPNRG-WA 0.145+0.01 
 JAG 0.0550.00 
 HSI-C5D 0.400.00 
 SAPNRG 0.35+0.01 
 SENDAI 0.495+0.02 
 HSI-H6F 0.19-0.01 
 HIBISCS 1.05+0.02 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers