Highlights

[EDUSPEC] QoQ Quarter Result on 2015-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     30.88%    YoY -     -581.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,871 27,574 26,751 12,745 8,938 29,056 15,169 -24.85%
  QoQ % -64.20% 3.08% 109.89% 42.59% -69.24% 91.55% -
  Horiz. % 65.07% 181.78% 176.35% 84.02% 58.92% 191.55% 100.00%
PBT -4,208 11,033 7,245 -2,688 -3,641 8,644 3,434 -
  QoQ % -138.14% 52.28% 369.53% 26.17% -142.12% 151.72% -
  Horiz. % -122.54% 321.29% 210.98% -78.28% -106.03% 251.72% 100.00%
Tax -153 -641 -96 -14 0 -358 -3 1,265.43%
  QoQ % 76.13% -567.71% -585.71% 0.00% 0.00% -11,833.33% -
  Horiz. % 5,100.00% 21,366.67% 3,200.00% 466.67% -0.00% 11,933.33% 100.00%
NP -4,361 10,392 7,149 -2,702 -3,641 8,286 3,431 -
  QoQ % -141.96% 45.36% 364.58% 25.79% -143.94% 141.50% -
  Horiz. % -127.11% 302.89% 208.36% -78.75% -106.12% 241.50% 100.00%
NP to SH -4,160 8,541 6,972 -2,339 -3,384 7,257 3,478 -
  QoQ % -148.71% 22.50% 398.08% 30.88% -146.63% 108.65% -
  Horiz. % -119.61% 245.57% 200.46% -67.25% -97.30% 208.65% 100.00%
Tax Rate - % 5.81 % 1.33 % - % - % 4.14 % 0.09 % -
  QoQ % 0.00% 336.84% 0.00% 0.00% 0.00% 4,500.00% -
  Horiz. % 0.00% 6,455.56% 1,477.78% 0.00% 0.00% 4,600.00% 100.00%
Total Cost 14,232 17,182 19,602 15,447 12,579 20,770 11,738 13.67%
  QoQ % -17.17% -12.35% 26.90% 22.80% -39.44% 76.95% -
  Horiz. % 121.25% 146.38% 167.00% 131.60% 107.16% 176.95% 100.00%
Net Worth 95,934 99,913 90,319 83,424 60,758 63,462 5,660,274 -93.35%
  QoQ % -3.98% 10.62% 8.26% 37.31% -4.26% -98.88% -
  Horiz. % 1.69% 1.77% 1.60% 1.47% 1.07% 1.12% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 95,934 99,913 90,319 83,424 60,758 63,462 5,660,274 -93.35%
  QoQ % -3.98% 10.62% 8.26% 37.31% -4.26% -98.88% -
  Horiz. % 1.69% 1.77% 1.60% 1.47% 1.07% 1.12% 100.00%
NOSH 848,979 805,754 792,272 779,666 769,090 689,807 681,960 15.68%
  QoQ % 5.36% 1.70% 1.62% 1.38% 11.49% 1.15% -
  Horiz. % 124.49% 118.15% 116.18% 114.33% 112.78% 101.15% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -44.18 % 37.69 % 26.72 % -21.20 % -40.74 % 28.52 % 22.62 % -
  QoQ % -217.22% 41.06% 226.04% 47.96% -242.85% 26.08% -
  Horiz. % -195.31% 166.62% 118.13% -93.72% -180.11% 126.08% 100.00%
ROE -4.34 % 8.55 % 7.72 % -2.80 % -5.57 % 11.44 % 0.06 % -
  QoQ % -150.76% 10.75% 375.71% 49.73% -148.69% 18,966.67% -
  Horiz. % -7,233.33% 14,250.00% 12,866.67% -4,666.67% -9,283.33% 19,066.67% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.16 3.42 3.38 1.63 1.16 4.21 2.22 -35.05%
  QoQ % -66.08% 1.18% 107.36% 40.52% -72.45% 89.64% -
  Horiz. % 52.25% 154.05% 152.25% 73.42% 52.25% 189.64% 100.00%
EPS -0.49 1.06 0.88 -0.30 -0.44 1.04 0.51 -
  QoQ % -146.23% 20.45% 393.33% 31.82% -142.31% 103.92% -
  Horiz. % -96.08% 207.84% 172.55% -58.82% -86.27% 203.92% 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 0.1130 0.1240 0.1140 0.1070 0.0790 0.0920 8.3000 -94.25%
  QoQ % -8.87% 8.77% 6.54% 35.44% -14.13% -98.89% -
  Horiz. % 1.36% 1.49% 1.37% 1.29% 0.95% 1.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,067,500
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.90 2.50 2.43 1.16 0.81 2.64 1.38 -24.74%
  QoQ % -64.00% 2.88% 109.48% 43.21% -69.32% 91.30% -
  Horiz. % 65.22% 181.16% 176.09% 84.06% 58.70% 191.30% 100.00%
EPS -0.38 0.78 0.63 -0.21 -0.31 0.66 0.32 -
  QoQ % -148.72% 23.81% 400.00% 32.26% -146.97% 106.25% -
  Horiz. % -118.75% 243.75% 196.88% -65.62% -96.88% 206.25% 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 0.0871 0.0907 0.0820 0.0757 0.0551 0.0576 5.1372 -93.35%
  QoQ % -3.97% 10.61% 8.32% 37.39% -4.34% -98.88% -
  Horiz. % 1.70% 1.77% 1.60% 1.47% 1.07% 1.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3150 0.2550 0.3100 0.3600 0.2450 0.2650 0.2600 -
P/RPS 27.09 7.45 9.18 22.02 21.08 6.29 11.69 74.85%
  QoQ % 263.62% -18.85% -58.31% 4.46% 235.14% -46.19% -
  Horiz. % 231.74% 63.73% 78.53% 188.37% 180.33% 53.81% 100.00%
P/EPS -64.29 24.06 35.23 -120.00 -55.68 25.19 50.98 -
  QoQ % -367.21% -31.71% 129.36% -115.52% -321.04% -50.59% -
  Horiz. % -126.11% 47.19% 69.11% -235.39% -109.22% 49.41% 100.00%
EY -1.56 4.16 2.84 -0.83 -1.80 3.97 1.96 -
  QoQ % -137.50% 46.48% 442.17% 53.89% -145.34% 102.55% -
  Horiz. % -79.59% 212.24% 144.90% -42.35% -91.84% 202.55% 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 2.79 2.06 2.72 3.36 3.10 2.88 0.03 1,935.81%
  QoQ % 35.44% -24.26% -19.05% 8.39% 7.64% 9,500.00% -
  Horiz. % 9,300.00% 6,866.67% 9,066.67% 11,200.00% 10,333.33% 9,600.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 -
Price 0.3000 0.3150 0.2300 0.3550 0.3500 0.2950 0.2650 -
P/RPS 25.80 9.20 6.81 21.72 30.12 7.00 11.91 67.18%
  QoQ % 180.43% 35.10% -68.65% -27.89% 330.29% -41.23% -
  Horiz. % 216.62% 77.25% 57.18% 182.37% 252.90% 58.77% 100.00%
P/EPS -61.22 29.72 26.14 -118.33 -79.55 28.04 51.96 -
  QoQ % -305.99% 13.70% 122.09% -48.75% -383.70% -46.04% -
  Horiz. % -117.82% 57.20% 50.31% -227.73% -153.10% 53.96% 100.00%
EY -1.63 3.37 3.83 -0.85 -1.26 3.57 1.92 -
  QoQ % -148.37% -12.01% 550.59% 32.54% -135.29% 85.94% -
  Horiz. % -84.90% 175.52% 199.48% -44.27% -65.62% 185.94% 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 2.65 2.54 2.02 3.32 4.43 3.21 0.03 1,867.30%
  QoQ % 4.33% 25.74% -39.16% -25.06% 38.01% 10,600.00% -
  Horiz. % 8,833.33% 8,466.67% 6,733.33% 11,066.67% 14,766.67% 10,700.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers