Highlights

[EDUSPEC] QoQ Quarter Result on 2017-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     75.03%    YoY -     19.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,944 10,995 12,657 15,965 9,933 25,636 31,830 -67.23%
  QoQ % -45.94% -13.13% -20.72% 60.73% -61.25% -19.46% -
  Horiz. % 18.67% 34.54% 39.76% 50.16% 31.21% 80.54% 100.00%
PBT -5,098 -3,327 -4,431 -2,043 -4,103 5,269 8,136 -
  QoQ % -53.23% 24.92% -116.89% 50.21% -177.87% -35.24% -
  Horiz. % -62.66% -40.89% -54.46% -25.11% -50.43% 64.76% 100.00%
Tax -8 -615 -18 -25 -8 -2,328 -15 -34.16%
  QoQ % 98.70% -3,316.67% 28.00% -212.50% 99.66% -15,420.00% -
  Horiz. % 53.33% 4,100.00% 120.00% 166.67% 53.33% 15,520.00% 100.00%
NP -5,106 -3,942 -4,449 -2,068 -4,111 2,941 8,121 -
  QoQ % -29.53% 11.40% -115.14% 49.70% -239.78% -63.79% -
  Horiz. % -62.87% -48.54% -54.78% -25.46% -50.62% 36.21% 100.00%
NP to SH -5,046 -2,923 -3,067 -1,177 -4,714 2,398 7,886 -
  QoQ % -72.63% 4.70% -160.58% 75.03% -296.58% -69.59% -
  Horiz. % -63.99% -37.07% -38.89% -14.93% -59.78% 30.41% 100.00%
Tax Rate - % - % - % - % - % 44.18 % 0.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 24,444.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 24,544.44% 100.00%
Total Cost 11,050 14,937 17,106 18,033 14,044 22,695 23,709 -39.80%
  QoQ % -26.02% -12.68% -5.14% 28.40% -38.12% -4.28% -
  Horiz. % 46.61% 63.00% 72.15% 76.06% 59.23% 95.72% 100.00%
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 122,237 119,422 0.19%
  QoQ % -98.96% -1.23% 9,614.59% 15.77% -15.27% 2.36% -
  Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 102.36% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 122,237 119,422 0.19%
  QoQ % -98.96% -1.23% 9,614.59% 15.77% -15.27% 2.36% -
  Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 102.36% 100.00%
NOSH 989,797 920,331 917,129 915,247 790,576 866,930 853,020 10.39%
  QoQ % 7.55% 0.35% 0.21% 15.77% -8.81% 1.63% -
  Horiz. % 116.03% 107.89% 107.52% 107.29% 92.68% 101.63% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -85.90 % -35.85 % -35.15 % -12.95 % -41.39 % 11.47 % 25.51 % -
  QoQ % -139.61% -1.99% -171.43% 68.71% -460.85% -55.04% -
  Horiz. % -336.73% -140.53% -137.79% -50.76% -162.25% 44.96% 100.00%
ROE -4.21 % -0.03 % -0.03 % -0.98 % -4.55 % 1.96 % 6.60 % -
  QoQ % -13,933.33% 0.00% 96.94% 78.46% -332.14% -70.30% -
  Horiz. % -63.79% -0.45% -0.45% -14.85% -68.94% 29.70% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.60 1.19 1.38 1.74 1.26 2.96 3.73 -70.32%
  QoQ % -49.58% -13.77% -20.69% 38.10% -57.43% -20.64% -
  Horiz. % 16.09% 31.90% 37.00% 46.65% 33.78% 79.36% 100.00%
EPS -0.51 -0.32 -0.33 -0.13 -0.52 0.28 0.92 -
  QoQ % -59.38% 3.03% -153.85% 75.00% -285.71% -69.57% -
  Horiz. % -55.43% -34.78% -35.87% -14.13% -56.52% 30.43% 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 0.1210 12.5000 12.7000 0.1310 0.1310 0.1410 0.1400 -9.24%
  QoQ % -99.03% -1.57% 9,594.66% 0.00% -7.09% 0.71% -
  Horiz. % 86.43% 8,928.57% 9,071.43% 93.57% 93.57% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,067,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.54 1.00 1.15 1.45 0.90 2.33 2.89 -67.22%
  QoQ % -46.00% -13.04% -20.69% 61.11% -61.37% -19.38% -
  Horiz. % 18.69% 34.60% 39.79% 50.17% 31.14% 80.62% 100.00%
EPS -0.46 -0.27 -0.28 -0.11 -0.43 0.22 0.72 -
  QoQ % -70.37% 3.57% -154.55% 74.42% -295.45% -69.44% -
  Horiz. % -63.89% -37.50% -38.89% -15.28% -59.72% 30.56% 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 0.1087 10.4411 10.5712 0.1088 0.0940 0.1109 0.1084 0.18%
  QoQ % -98.96% -1.23% 9,616.18% 15.74% -15.24% 2.31% -
  Horiz. % 100.28% 9,632.01% 9,752.03% 100.37% 86.72% 102.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1350 0.1300 0.1550 0.1850 0.1950 0.2400 0.2550 -
P/RPS 22.48 10.88 11.23 10.61 15.52 8.12 6.83 120.79%
  QoQ % 106.62% -3.12% 5.84% -31.64% 91.13% 18.89% -
  Horiz. % 329.14% 159.30% 164.42% 155.34% 227.23% 118.89% 100.00%
P/EPS -26.48 -40.93 -46.35 -143.86 -32.70 86.77 27.58 -
  QoQ % 35.30% 11.69% 67.78% -339.94% -137.69% 214.61% -
  Horiz. % -96.01% -148.40% -168.06% -521.61% -118.56% 314.61% 100.00%
EY -3.78 -2.44 -2.16 -0.70 -3.06 1.15 3.63 -
  QoQ % -54.92% -12.96% -208.57% 77.12% -366.09% -68.32% -
  Horiz. % -104.13% -67.22% -59.50% -19.28% -84.30% 31.68% 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 1.12 0.01 0.01 1.41 1.49 1.70 1.82 -27.59%
  QoQ % 11,100.00% 0.00% -99.29% -5.37% -12.35% -6.59% -
  Horiz. % 61.54% 0.55% 0.55% 77.47% 81.87% 93.41% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 30/05/17 27/02/17 30/11/16 30/08/16 -
Price 0.1050 0.1300 0.1400 0.1500 0.1850 0.2000 0.2500 -
P/RPS 17.48 10.88 10.14 8.60 14.72 6.76 6.70 89.18%
  QoQ % 60.66% 7.30% 17.91% -41.58% 117.75% 0.90% -
  Horiz. % 260.90% 162.39% 151.34% 128.36% 219.70% 100.90% 100.00%
P/EPS -20.60 -40.93 -41.86 -116.64 -31.03 72.30 27.04 -
  QoQ % 49.67% 2.22% 64.11% -275.89% -142.92% 167.38% -
  Horiz. % -76.18% -151.37% -154.81% -431.36% -114.76% 267.38% 100.00%
EY -4.86 -2.44 -2.39 -0.86 -3.22 1.38 3.70 -
  QoQ % -99.18% -2.09% -177.91% 73.29% -333.33% -62.70% -
  Horiz. % -131.35% -65.95% -64.59% -23.24% -87.03% 37.30% 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 0.87 0.01 0.01 1.15 1.41 1.42 1.79 -38.10%
  QoQ % 8,600.00% 0.00% -99.13% -18.44% -0.70% -20.67% -
  Horiz. % 48.60% 0.56% 0.56% 64.25% 78.77% 79.33% 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.
 


 

57  141  343  1662 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 NIHSIN-WB 0.08+0.01 
 BARAKAH 0.075-0.01 
 IOIPG 1.18-0.01 
 KNM 0.185-0.005 
 DAYANG 1.150.00 
 LHI 1.04-0.03 
 IRIS 0.1450.00 
 HUBLINE 0.0550.00 
 MYEG-C68 0.10-0.01 
Partners & Brokers