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 - 1,078,999
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.
 


 

99  78  367  1705 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 PUC 0.07-0.005 
 ICON 0.07-0.015 
 PRESBHD 0.485+0.02 
 MERIDIAN 0.14+0.005 
 NAIM 1.15-0.01 
 PERDANA 0.365+0.01 
 PCCS 0.570.00 
 UWC 1.35+0.05 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers