Highlights

[EDUSPEC] QoQ TTM Result on 2018-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Jun-2018  [#3]
Profit Trend QoQ -     0.13%    YoY -     -702.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 39,298 39,843 40,171 41,456 45,561 49,550 64,191 -27.84%
  QoQ % -1.37% -0.82% -3.10% -9.01% -8.05% -22.81% -
  Horiz. % 61.22% 62.07% 62.58% 64.58% 70.98% 77.19% 100.00%
PBT -46,483 -48,103 -48,441 -49,671 -14,899 -13,904 -5,308 323.18%
  QoQ % 3.37% 0.70% 2.48% -233.38% -7.16% -161.94% -
  Horiz. % 875.72% 906.24% 912.60% 935.78% 280.69% 261.94% 100.00%
Tax -432 -364 -653 -806 -666 -247 -1,960 -63.41%
  QoQ % -18.68% 44.26% 18.98% -21.02% -169.64% 87.40% -
  Horiz. % 22.04% 18.57% 33.32% 41.12% 33.98% 12.60% 100.00%
NP -46,915 -48,467 -49,094 -50,477 -15,565 -14,151 -7,268 245.51%
  QoQ % 3.20% 1.28% 2.74% -224.30% -9.99% -94.70% -
  Horiz. % 645.50% 666.85% 675.48% 694.51% 214.16% 194.70% 100.00%
NP to SH -46,585 -48,194 -47,775 -47,837 -12,213 -11,278 -5,957 292.51%
  QoQ % 3.34% -0.88% 0.13% -291.69% -8.29% -89.32% -
  Horiz. % 782.02% 809.03% 802.00% 803.04% 205.02% 189.32% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 86,213 88,310 89,265 91,933 61,126 63,701 71,459 13.29%
  QoQ % -2.37% -1.07% -2.90% 50.40% -4.04% -10.86% -
  Horiz. % 120.65% 123.58% 124.92% 128.65% 85.54% 89.14% 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 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
31/12/18 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 -119.38 % -121.64 % -122.21 % -121.76 % -34.16 % -28.56 % -11.32 % 378.84%
  QoQ % 1.86% 0.47% -0.37% -256.44% -19.61% -152.30% -
  Horiz. % 1,054.59% 1,074.56% 1,079.59% 1,075.62% 301.77% 252.30% 100.00%
ROE -64.59 % -64.34 % -60.61 % -58.59 % -10.20 % -0.10 % -0.05 % 11,607.47%
  QoQ % -0.39% -6.15% -3.45% -474.41% -10,100.00% -100.00% -
  Horiz. % 129,179.99% 128,679.99% 121,219.99% 117,179.99% 20,400.00% 200.00% 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 3.92 3.99 4.03 4.16 4.60 5.38 7.00 -31.99%
  QoQ % -1.75% -0.99% -3.12% -9.57% -14.50% -23.14% -
  Horiz. % 56.00% 57.00% 57.57% 59.43% 65.71% 76.86% 100.00%
EPS -4.65 -4.83 -4.79 -4.80 -1.23 -1.23 -0.65 269.94%
  QoQ % 3.73% -0.84% 0.21% -290.24% 0.00% -89.23% -
  Horiz. % 715.38% 743.08% 736.92% 738.46% 189.23% 189.23% 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 - 1,101,813
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.57 3.62 3.65 3.76 4.14 4.50 5.83 -27.82%
  QoQ % -1.38% -0.82% -2.93% -9.18% -8.00% -22.81% -
  Horiz. % 61.23% 62.09% 62.61% 64.49% 71.01% 77.19% 100.00%
EPS -4.23 -4.37 -4.34 -4.34 -1.11 -1.02 -0.54 292.95%
  QoQ % 3.20% -0.69% 0.00% -290.99% -8.82% -88.89% -
  Horiz. % 783.33% 809.26% 803.70% 803.70% 205.56% 188.89% 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 0.64 1.13 1.49 2.40 2.93 2.41 2.21 -56.13%
  QoQ % -43.36% -24.16% -37.92% -18.09% 21.58% 9.05% -
  Horiz. % 28.96% 51.13% 67.42% 108.60% 132.58% 109.05% 100.00%
P/EPS -0.54 -0.93 -1.25 -2.08 -10.94 -10.61 -23.86 -91.94%
  QoQ % 41.94% 25.60% 39.90% 80.99% -3.11% 55.53% -
  Horiz. % 2.26% 3.90% 5.24% 8.72% 45.85% 44.47% 100.00%
EY -186.01 -107.23 -79.80 -48.04 -9.14 -9.43 -4.19 1,145.13%
  QoQ % -73.47% -34.37% -66.11% -425.60% 3.08% -125.06% -
  Horiz. % 4,439.38% 2,559.19% 1,904.53% 1,146.54% 218.14% 225.06% 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 0.64 1.00 1.24 1.68 2.28 2.41 2.00 -53.12%
  QoQ % -36.00% -19.35% -26.19% -26.32% -5.39% 20.50% -
  Horiz. % 32.00% 50.00% 62.00% 84.00% 114.00% 120.50% 100.00%
P/EPS -0.54 -0.83 -1.04 -1.46 -8.51 -10.61 -21.55 -91.38%
  QoQ % 34.94% 20.19% 28.77% 82.84% 19.79% 50.77% -
  Horiz. % 2.51% 3.85% 4.83% 6.77% 39.49% 49.23% 100.00%
EY -186.01 -120.63 -95.77 -68.63 -11.75 -9.43 -4.64 1,063.48%
  QoQ % -54.20% -25.96% -39.55% -484.09% -24.60% -103.23% -
  Horiz. % 4,008.84% 2,599.78% 2,064.01% 1,479.09% 253.23% 203.23% 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.
 


 

267  389  501  1048 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.10+0.04 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.09-0.01 
 HSI-C5D 0.345+0.03 
 DAYANG 1.32-0.07 
 ORION 0.215+0.015 
 HSI-C5A 0.40+0.035 
 HSI-C3V 0.055+0.02 
Partners & Brokers