Highlights

[EDUSPEC] QoQ TTM Result on 2013-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     -20.75%    YoY -     -164.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 35,911 34,865 34,091 29,264 28,984 28,566 29,066 15.16%
  QoQ % 3.00% 2.27% 16.49% 0.97% 1.46% -1.72% -
  Horiz. % 123.55% 119.95% 117.29% 100.68% 99.72% 98.28% 100.00%
PBT 400 -37 1,100 -334 -261 593 707 -31.62%
  QoQ % 1,181.08% -103.36% 429.34% -27.97% -144.01% -16.12% -
  Horiz. % 56.58% -5.23% 155.59% -47.24% -36.92% 83.88% 100.00%
Tax -213 -219 -221 -83 -141 -147 -161 20.53%
  QoQ % 2.74% 0.90% -166.27% 41.13% 4.08% 8.70% -
  Horiz. % 132.30% 136.02% 137.27% 51.55% 87.58% 91.30% 100.00%
NP 187 -256 879 -417 -402 446 546 -51.08%
  QoQ % 173.05% -129.12% 310.79% -3.73% -190.13% -18.32% -
  Horiz. % 34.25% -46.89% 160.99% -76.37% -73.63% 81.68% 100.00%
NP to SH 127 -287 857 -448 -371 449 547 -62.26%
  QoQ % 144.25% -133.49% 291.29% -20.75% -182.63% -17.92% -
  Horiz. % 23.22% -52.47% 156.67% -81.90% -67.82% 82.08% 100.00%
Tax Rate 53.25 % - % 20.09 % - % - % 24.79 % 22.77 % 76.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.87% -
  Horiz. % 233.86% 0.00% 88.23% 0.00% 0.00% 108.87% 100.00%
Total Cost 35,724 35,121 33,212 29,681 29,386 28,120 28,520 16.22%
  QoQ % 1.72% 5.75% 11.90% 1.00% 4.50% -1.40% -
  Horiz. % 125.26% 123.15% 116.45% 104.07% 103.04% 98.60% 100.00%
Net Worth 5,042,250 52,132 1,562,205 14,657 0 12,257 1,053,000 184.37%
  QoQ % 9,571.95% -96.66% 10,558.32% 0.00% 0.00% -98.84% -
  Horiz. % 478.85% 4.95% 148.36% 1.39% 0.00% 1.16% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,042,250 52,132 1,562,205 14,657 0 12,257 1,053,000 184.37%
  QoQ % 9,571.95% -96.66% 10,558.32% 0.00% 0.00% -98.84% -
  Horiz. % 478.85% 4.95% 148.36% 1.39% 0.00% 1.16% 100.00%
NOSH 607,500 491,818 381,025 385,714 360,000 383,043 270,000 71.79%
  QoQ % 23.52% 29.08% -1.22% 7.14% -6.02% 41.87% -
  Horiz. % 225.00% 182.15% 141.12% 142.86% 133.33% 141.87% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.52 % -0.73 % 2.58 % -1.42 % -1.39 % 1.56 % 1.88 % -57.58%
  QoQ % 171.23% -128.29% 281.69% -2.16% -189.10% -17.02% -
  Horiz. % 27.66% -38.83% 137.23% -75.53% -73.94% 82.98% 100.00%
ROE 0.00 % -0.55 % 0.05 % -3.06 % - % 3.66 % 0.05 % -
  QoQ % 0.00% -1,200.00% 101.63% 0.00% 0.00% 7,220.00% -
  Horiz. % 0.00% -1,100.00% 100.00% -6,120.00% 0.00% 7,320.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.91 7.09 8.95 7.59 8.05 7.46 10.77 -33.00%
  QoQ % -16.64% -20.78% 17.92% -5.71% 7.91% -30.73% -
  Horiz. % 54.87% 65.83% 83.10% 70.47% 74.74% 69.27% 100.00%
EPS 0.02 -0.06 0.22 -0.12 -0.10 0.12 0.20 -78.49%
  QoQ % 133.33% -127.27% 283.33% -20.00% -183.33% -40.00% -
  Horiz. % 10.00% -30.00% 110.00% -60.00% -50.00% 60.00% 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 8.3000 0.1060 4.1000 0.0380 0.0000 0.0320 3.9000 65.53%
  QoQ % 7,730.19% -97.41% 10,689.47% 0.00% 0.00% -99.18% -
  Horiz. % 212.82% 2.72% 105.13% 0.97% 0.00% 0.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.26 3.16 3.09 2.66 2.63 2.59 2.64 15.11%
  QoQ % 3.16% 2.27% 16.17% 1.14% 1.54% -1.89% -
  Horiz. % 123.48% 119.70% 117.05% 100.76% 99.62% 98.11% 100.00%
EPS 0.01 -0.03 0.08 -0.04 -0.03 0.04 0.05 -65.83%
  QoQ % 133.33% -137.50% 300.00% -33.33% -175.00% -20.00% -
  Horiz. % 20.00% -60.00% 160.00% -80.00% -60.00% 80.00% 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 4.5763 0.0473 1.4178 0.0133 0.0000 0.0111 0.9557 184.37%
  QoQ % 9,575.05% -96.66% 10,560.15% 0.00% 0.00% -98.84% -
  Horiz. % 478.84% 4.95% 148.35% 1.39% 0.00% 1.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2600 0.1600 0.1250 0.0750 0.0800 0.0900 0.0900 -
P/RPS 4.40 2.26 1.40 0.99 0.99 1.21 0.84 201.92%
  QoQ % 94.69% 61.43% 41.41% 0.00% -18.18% 44.05% -
  Horiz. % 523.81% 269.05% 166.67% 117.86% 117.86% 144.05% 100.00%
P/EPS 1,243.70 -274.18 55.58 -64.57 -77.63 76.78 44.42 823.93%
  QoQ % 553.61% -593.31% 186.08% 16.82% -201.11% 72.85% -
  Horiz. % 2,799.86% -617.24% 125.12% -145.36% -174.76% 172.85% 100.00%
EY 0.08 -0.36 1.80 -1.55 -1.29 1.30 2.25 -89.21%
  QoQ % 122.22% -120.00% 216.13% -20.16% -199.23% -42.22% -
  Horiz. % 3.56% -16.00% 80.00% -68.89% -57.33% 57.78% 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 0.03 1.51 0.03 1.97 0.00 2.81 0.02 31.07%
  QoQ % -98.01% 4,933.33% -98.48% 0.00% 0.00% 13,950.00% -
  Horiz. % 150.00% 7,550.00% 150.00% 9,850.00% 0.00% 14,050.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.2600 0.2850 0.1250 0.1050 0.0950 0.0900 0.0800 -
P/RPS 4.40 4.02 1.40 1.38 1.18 1.21 0.74 228.56%
  QoQ % 9.45% 187.14% 1.45% 16.95% -2.48% 63.51% -
  Horiz. % 594.59% 543.24% 189.19% 186.49% 159.46% 163.51% 100.00%
P/EPS 1,243.70 -488.39 55.58 -90.40 -92.18 76.78 39.49 899.38%
  QoQ % 354.65% -978.72% 161.48% 1.93% -220.06% 94.43% -
  Horiz. % 3,149.40% -1,236.74% 140.74% -228.92% -233.43% 194.43% 100.00%
EY 0.08 -0.20 1.80 -1.11 -1.08 1.30 2.53 -90.02%
  QoQ % 140.00% -111.11% 262.16% -2.78% -183.08% -48.62% -
  Horiz. % 3.16% -7.91% 71.15% -43.87% -42.69% 51.38% 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 0.03 2.69 0.03 2.76 0.00 2.81 0.02 31.07%
  QoQ % -98.88% 8,866.67% -98.91% 0.00% 0.00% 13,950.00% -
  Horiz. % 150.00% 13,450.00% 150.00% 13,800.00% 0.00% 14,050.00% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers