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 - 1,067,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.90 2.33 2.89 1.28 0.90 2.50 2.43 -48.27%
  QoQ % -61.37% -19.38% 125.78% 42.22% -64.00% 2.88% -
  Horiz. % 37.04% 95.88% 118.93% 52.67% 37.04% 102.88% 100.00%
EPS -0.43 0.22 0.72 -0.13 -0.38 0.78 0.63 -
  QoQ % -295.45% -69.44% 653.85% 65.79% -148.72% 23.81% -
  Horiz. % -68.25% 34.92% 114.29% -20.63% -60.32% 123.81% 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 0.0940 0.1109 0.1084 0.0860 0.0871 0.0907 0.0820 9.49%
  QoQ % -15.24% 2.31% 26.05% -1.26% -3.97% 10.61% -
  Horiz. % 114.63% 135.24% 132.20% 104.88% 106.22% 110.61% 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.
 


 

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