Highlights

[EDUSPEC] QoQ Quarter Result on 2018-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Mar-2018  [#2]
Profit Trend QoQ -     -629.31%    YoY -     -3,026.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 5,399 10,667 11,372 11,860 5,944 10,995 12,657 -43.25%
  QoQ % -49.39% -6.20% -4.11% 99.53% -45.94% -13.13% -
  Horiz. % 42.66% 84.28% 89.85% 93.70% 46.96% 86.87% 100.00%
PBT -3,478 -2,989 -3,201 -36,815 -5,098 -3,327 -4,431 -14.87%
  QoQ % -16.36% 6.62% 91.31% -622.15% -53.23% 24.92% -
  Horiz. % 78.49% 67.46% 72.24% 830.85% 115.05% 75.08% 100.00%
Tax -76 -326 135 -165 -8 -615 -18 160.55%
  QoQ % 76.69% -341.48% 181.82% -1,962.50% 98.70% -3,316.67% -
  Horiz. % 422.22% 1,811.11% -750.00% 916.67% 44.44% 3,416.67% 100.00%
NP -3,554 -3,315 -3,066 -36,980 -5,106 -3,942 -4,449 -13.87%
  QoQ % -7.21% -8.12% 91.71% -624.25% -29.53% 11.40% -
  Horiz. % 79.88% 74.51% 68.91% 831.20% 114.77% 88.60% 100.00%
NP to SH -3,437 -3,342 -3,005 -36,801 -5,046 -2,923 -3,067 7.87%
  QoQ % -2.84% -11.21% 91.83% -629.31% -72.63% 4.70% -
  Horiz. % 112.06% 108.97% 97.98% 1,199.90% 164.53% 95.30% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,953 13,982 14,438 48,840 11,050 14,937 17,106 -34.98%
  QoQ % -35.97% -3.16% -70.44% 341.99% -26.02% -12.68% -
  Horiz. % 52.34% 81.74% 84.40% 285.51% 64.60% 87.32% 100.00%
Net Worth 72,129 74,907 78,822 81,649 119,765 11,504,137 11,647,538 -96.60%
  QoQ % -3.71% -4.97% -3.46% -31.83% -98.96% -1.23% -
  Horiz. % 0.62% 0.64% 0.68% 0.70% 1.03% 98.77% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 72,129 74,907 78,822 81,649 119,765 11,504,137 11,647,538 -96.60%
  QoQ % -3.71% -4.97% -3.46% -31.83% -98.96% -1.23% -
  Horiz. % 0.62% 0.64% 0.68% 0.70% 1.03% 98.77% 100.00%
NOSH 1,001,796 998,770 997,751 995,730 989,797 920,331 917,129 6.05%
  QoQ % 0.30% 0.10% 0.20% 0.60% 7.55% 0.35% -
  Horiz. % 109.23% 108.90% 108.79% 108.57% 107.92% 100.35% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -65.83 % -31.08 % -26.96 % -311.80 % -85.90 % -35.85 % -35.15 % 51.76%
  QoQ % -111.81% -15.28% 91.35% -262.98% -139.61% -1.99% -
  Horiz. % 187.28% 88.42% 76.70% 887.06% 244.38% 101.99% 100.00%
ROE -4.77 % -4.46 % -3.81 % -45.07 % -4.21 % -0.03 % -0.03 % 2,807.96%
  QoQ % -6.95% -17.06% 91.55% -970.55% -13,933.33% 0.00% -
  Horiz. % 15,900.00% 14,866.67% 12,700.00% 150,233.34% 14,033.33% 100.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.54 1.07 1.14 1.19 0.60 1.19 1.38 -46.41%
  QoQ % -49.53% -6.14% -4.20% 98.33% -49.58% -13.77% -
  Horiz. % 39.13% 77.54% 82.61% 86.23% 43.48% 86.23% 100.00%
EPS -0.34 -0.33 -0.30 -3.70 -0.51 -0.32 -0.33 2.00%
  QoQ % -3.03% -10.00% 91.89% -625.49% -59.38% 3.03% -
  Horiz. % 103.03% 100.00% 90.91% 1,121.21% 154.55% 96.97% 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 0.0720 0.0750 0.0790 0.0820 0.1210 12.5000 12.7000 -96.79%
  QoQ % -4.00% -5.06% -3.66% -32.23% -99.03% -1.57% -
  Horiz. % 0.57% 0.59% 0.62% 0.65% 0.95% 98.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,067,500
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.49 0.97 1.03 1.08 0.54 1.00 1.15 -43.29%
  QoQ % -49.48% -5.83% -4.63% 100.00% -46.00% -13.04% -
  Horiz. % 42.61% 84.35% 89.57% 93.91% 46.96% 86.96% 100.00%
EPS -0.31 -0.30 -0.27 -3.34 -0.46 -0.27 -0.28 7.00%
  QoQ % -3.33% -11.11% 91.92% -626.09% -70.37% 3.57% -
  Horiz. % 110.71% 107.14% 96.43% 1,192.86% 164.29% 96.43% 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 0.0655 0.0680 0.0715 0.0741 0.1087 10.4411 10.5712 -96.60%
  QoQ % -3.68% -4.90% -3.51% -31.83% -98.96% -1.23% -
  Horiz. % 0.62% 0.64% 0.68% 0.70% 1.03% 98.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0250 0.0450 0.0600 0.1000 0.1350 0.1300 0.1550 -
P/RPS 4.64 4.21 5.26 8.40 22.48 10.88 11.23 -44.44%
  QoQ % 10.21% -19.96% -37.38% -62.63% 106.62% -3.12% -
  Horiz. % 41.32% 37.49% 46.84% 74.80% 200.18% 96.88% 100.00%
P/EPS -7.29 -13.45 -19.92 -2.71 -26.48 -40.93 -46.35 -70.76%
  QoQ % 45.80% 32.48% -635.06% 89.77% 35.30% 11.69% -
  Horiz. % 15.73% 29.02% 42.98% 5.85% 57.13% 88.31% 100.00%
EY -13.72 -7.44 -5.02 -36.96 -3.78 -2.44 -2.16 241.83%
  QoQ % -84.41% -48.21% 86.42% -877.78% -54.92% -12.96% -
  Horiz. % 635.19% 344.44% 232.41% 1,711.11% 175.00% 112.96% 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 0.35 0.60 0.76 1.22 1.12 0.01 0.01 963.08%
  QoQ % -41.67% -21.05% -37.70% 8.93% 11,100.00% 0.00% -
  Horiz. % 3,500.00% 6,000.00% 7,600.00% 12,200.00% 11,200.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 24/05/18 27/02/18 30/11/17 29/08/17 -
Price 0.0250 0.0400 0.0500 0.0700 0.1050 0.1300 0.1400 -
P/RPS 4.64 3.75 4.39 5.88 17.48 10.88 10.14 -40.53%
  QoQ % 23.73% -14.58% -25.34% -66.36% 60.66% 7.30% -
  Horiz. % 45.76% 36.98% 43.29% 57.99% 172.39% 107.30% 100.00%
P/EPS -7.29 -11.95 -16.60 -1.89 -20.60 -40.93 -41.86 -68.72%
  QoQ % 39.00% 28.01% -778.31% 90.83% 49.67% 2.22% -
  Horiz. % 17.42% 28.55% 39.66% 4.52% 49.21% 97.78% 100.00%
EY -13.72 -8.37 -6.02 -52.80 -4.86 -2.44 -2.39 219.59%
  QoQ % -63.92% -39.04% 88.60% -986.42% -99.18% -2.09% -
  Horiz. % 574.06% 350.21% 251.88% 2,209.20% 203.35% 102.09% 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 0.35 0.53 0.63 0.85 0.87 0.01 0.01 963.08%
  QoQ % -33.96% -15.87% -25.88% -2.30% 8,600.00% 0.00% -
  Horiz. % 3,500.00% 5,300.00% 6,300.00% 8,500.00% 8,700.00% 100.00% 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 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers