Highlights

[EDUSPEC] QoQ Quarter Result on 2016-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     64.78%    YoY -     37.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 9,933 25,636 31,830 14,120 9,871 27,574 26,751 -48.18%
  QoQ % -61.25% -19.46% 125.42% 43.05% -64.20% 3.08% -
  Horiz. % 37.13% 95.83% 118.99% 52.78% 36.90% 103.08% 100.00%
PBT -4,103 5,269 8,136 -2,009 -4,208 11,033 7,245 -
  QoQ % -177.87% -35.24% 504.98% 52.26% -138.14% 52.28% -
  Horiz. % -56.63% 72.73% 112.30% -27.73% -58.08% 152.28% 100.00%
Tax -8 -2,328 -15 -8 -153 -641 -96 -80.78%
  QoQ % 99.66% -15,420.00% -87.50% 94.77% 76.13% -567.71% -
  Horiz. % 8.33% 2,425.00% 15.62% 8.33% 159.38% 667.71% 100.00%
NP -4,111 2,941 8,121 -2,017 -4,361 10,392 7,149 -
  QoQ % -239.78% -63.79% 502.63% 53.75% -141.96% 45.36% -
  Horiz. % -57.50% 41.14% 113.60% -28.21% -61.00% 145.36% 100.00%
NP to SH -4,714 2,398 7,886 -1,465 -4,160 8,541 6,972 -
  QoQ % -296.58% -69.59% 638.29% 64.78% -148.71% 22.50% -
  Horiz. % -67.61% 34.39% 113.11% -21.01% -59.67% 122.50% 100.00%
Tax Rate - % 44.18 % 0.18 % - % - % 5.81 % 1.33 % -
  QoQ % 0.00% 24,444.44% 0.00% 0.00% 0.00% 336.84% -
  Horiz. % 0.00% 3,321.80% 13.53% 0.00% 0.00% 436.84% 100.00%
Total Cost 14,044 22,695 23,709 16,137 14,232 17,182 19,602 -19.85%
  QoQ % -38.12% -4.28% 46.92% 13.39% -17.17% -12.35% -
  Horiz. % 71.65% 115.78% 120.95% 82.32% 72.60% 87.65% 100.00%
Net Worth 103,565 122,237 119,422 94,781 95,934 99,913 90,319 9.51%
  QoQ % -15.27% 2.36% 26.00% -1.20% -3.98% 10.62% -
  Horiz. % 114.67% 135.34% 132.22% 104.94% 106.22% 110.62% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 103,565 122,237 119,422 94,781 95,934 99,913 90,319 9.51%
  QoQ % -15.27% 2.36% 26.00% -1.20% -3.98% 10.62% -
  Horiz. % 114.67% 135.34% 132.22% 104.94% 106.22% 110.62% 100.00%
NOSH 790,576 866,930 853,020 846,263 848,979 805,754 792,272 -0.14%
  QoQ % -8.81% 1.63% 0.80% -0.32% 5.36% 1.70% -
  Horiz. % 99.79% 109.42% 107.67% 106.81% 107.16% 101.70% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -41.39 % 11.47 % 25.51 % -14.28 % -44.18 % 37.69 % 26.72 % -
  QoQ % -460.85% -55.04% 278.64% 67.68% -217.22% 41.06% -
  Horiz. % -154.90% 42.93% 95.47% -53.44% -165.34% 141.06% 100.00%
ROE -4.55 % 1.96 % 6.60 % -1.55 % -4.34 % 8.55 % 7.72 % -
  QoQ % -332.14% -70.30% 525.81% 64.29% -150.76% 10.75% -
  Horiz. % -58.94% 25.39% 85.49% -20.08% -56.22% 110.75% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.26 2.96 3.73 1.67 1.16 3.42 3.38 -48.05%
  QoQ % -57.43% -20.64% 123.35% 43.97% -66.08% 1.18% -
  Horiz. % 37.28% 87.57% 110.36% 49.41% 34.32% 101.18% 100.00%
EPS -0.52 0.28 0.92 -0.17 -0.49 1.06 0.88 -
  QoQ % -285.71% -69.57% 641.18% 65.31% -146.23% 20.45% -
  Horiz. % -59.09% 31.82% 104.55% -19.32% -55.68% 120.45% 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 0.1310 0.1410 0.1400 0.1120 0.1130 0.1240 0.1140 9.66%
  QoQ % -7.09% 0.71% 25.00% -0.88% -8.87% 8.77% -
  Horiz. % 114.91% 123.68% 122.81% 98.25% 99.12% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.51 1.32 1.63 0.72 0.51 1.41 1.37 -48.10%
  QoQ % -61.36% -19.02% 126.39% 41.18% -63.83% 2.92% -
  Horiz. % 37.23% 96.35% 118.98% 52.55% 37.23% 102.92% 100.00%
EPS -0.24 0.12 0.40 -0.08 -0.21 0.44 0.36 -
  QoQ % -300.00% -70.00% 600.00% 61.90% -147.73% 22.22% -
  Horiz. % -66.67% 33.33% 111.11% -22.22% -58.33% 122.22% 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 0.0531 0.0627 0.0613 0.0486 0.0492 0.0513 0.0463 9.52%
  QoQ % -15.31% 2.28% 26.13% -1.22% -4.09% 10.80% -
  Horiz. % 114.69% 135.42% 132.40% 104.97% 106.26% 110.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1950 0.2400 0.2550 0.2850 0.3150 0.2550 0.3100 -
P/RPS 15.52 8.12 6.83 17.08 27.09 7.45 9.18 41.69%
  QoQ % 91.13% 18.89% -60.01% -36.95% 263.62% -18.85% -
  Horiz. % 169.06% 88.45% 74.40% 186.06% 295.10% 81.15% 100.00%
P/EPS -32.70 86.77 27.58 -164.63 -64.29 24.06 35.23 -
  QoQ % -137.69% 214.61% 116.75% -156.07% -367.21% -31.71% -
  Horiz. % -92.82% 246.30% 78.29% -467.30% -182.49% 68.29% 100.00%
EY -3.06 1.15 3.63 -0.61 -1.56 4.16 2.84 -
  QoQ % -366.09% -68.32% 695.08% 60.90% -137.50% 46.48% -
  Horiz. % -107.75% 40.49% 127.82% -21.48% -54.93% 146.48% 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 1.49 1.70 1.82 2.54 2.79 2.06 2.72 -32.93%
  QoQ % -12.35% -6.59% -28.35% -8.96% 35.44% -24.26% -
  Horiz. % 54.78% 62.50% 66.91% 93.38% 102.57% 75.74% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 -
Price 0.1850 0.2000 0.2500 0.2800 0.3000 0.3150 0.2300 -
P/RPS 14.72 6.76 6.70 16.78 25.80 9.20 6.81 66.79%
  QoQ % 117.75% 0.90% -60.07% -34.96% 180.43% 35.10% -
  Horiz. % 216.15% 99.27% 98.38% 246.40% 378.85% 135.10% 100.00%
P/EPS -31.03 72.30 27.04 -161.74 -61.22 29.72 26.14 -
  QoQ % -142.92% 167.38% 116.72% -164.19% -305.99% 13.70% -
  Horiz. % -118.71% 276.59% 103.44% -618.75% -234.20% 113.70% 100.00%
EY -3.22 1.38 3.70 -0.62 -1.63 3.37 3.83 -
  QoQ % -333.33% -62.70% 696.77% 61.96% -148.37% -12.01% -
  Horiz. % -84.07% 36.03% 96.61% -16.19% -42.56% 87.99% 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 1.41 1.42 1.79 2.50 2.65 2.54 2.02 -21.23%
  QoQ % -0.70% -20.67% -28.40% -5.66% 4.33% 25.74% -
  Horiz. % 69.80% 70.30% 88.61% 123.76% 131.19% 125.74% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

171  927  542  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.03+0.005 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.355-0.025 
 MTRONIC 0.10+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS