Highlights

[EDUSPEC] QoQ TTM Result on 2014-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     408.34%    YoY -     760.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 77,490 65,908 62,511 58,422 41,119 35,911 34,865 70.56%
  QoQ % 17.57% 5.43% 7.00% 42.08% 14.50% 3.00% -
  Horiz. % 222.26% 189.04% 179.29% 167.57% 117.94% 103.00% 100.00%
PBT 9,560 5,749 8,923 8,768 1,658 400 -37 -
  QoQ % 66.29% -35.57% 1.77% 428.83% 314.50% 1,181.08% -
  Horiz. % -25,837.84% -15,537.84% -24,116.21% -23,697.30% -4,481.08% -1,081.08% 100.00%
Tax -468 -375 -362 -365 -210 -213 -219 66.14%
  QoQ % -24.80% -3.59% 0.82% -73.81% 1.41% 2.74% -
  Horiz. % 213.70% 171.23% 165.30% 166.67% 95.89% 97.26% 100.00%
NP 9,092 5,374 8,561 8,403 1,448 187 -256 -
  QoQ % 69.18% -37.23% 1.88% 480.32% 674.33% 173.05% -
  Horiz. % -3,551.56% -2,099.22% -3,344.14% -3,282.42% -565.62% -73.05% 100.00%
NP to SH 8,506 4,958 7,779 7,376 1,451 127 -287 -
  QoQ % 71.56% -36.26% 5.46% 408.34% 1,042.52% 144.25% -
  Horiz. % -2,963.76% -1,727.53% -2,710.45% -2,570.03% -505.57% -44.25% 100.00%
Tax Rate 4.90 % 6.52 % 4.06 % 4.16 % 12.67 % 53.25 % - % -
  QoQ % -24.85% 60.59% -2.40% -67.17% -76.21% 0.00% -
  Horiz. % 9.20% 12.24% 7.62% 7.81% 23.79% 100.00% -
Total Cost 68,398 60,534 53,950 50,019 39,671 35,724 35,121 56.14%
  QoQ % 12.99% 12.20% 7.86% 26.08% 11.05% 1.72% -
  Horiz. % 194.75% 172.36% 153.61% 142.42% 112.96% 101.72% 100.00%
Net Worth 90,319 83,424 60,758 63,462 5,660,274 5,042,250 52,132 44.39%
  QoQ % 8.26% 37.31% -4.26% -98.88% 12.26% 9,571.95% -
  Horiz. % 173.25% 160.02% 116.55% 121.73% 10,857.43% 9,671.95% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 90,319 83,424 60,758 63,462 5,660,274 5,042,250 52,132 44.39%
  QoQ % 8.26% 37.31% -4.26% -98.88% 12.26% 9,571.95% -
  Horiz. % 173.25% 160.02% 116.55% 121.73% 10,857.43% 9,671.95% 100.00%
NOSH 792,272 779,666 769,090 689,807 681,960 607,500 491,818 37.54%
  QoQ % 1.62% 1.38% 11.49% 1.15% 12.26% 23.52% -
  Horiz. % 161.09% 158.53% 156.38% 140.26% 138.66% 123.52% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.73 % 8.15 % 13.70 % 14.38 % 3.52 % 0.52 % -0.73 % -
  QoQ % 43.93% -40.51% -4.73% 308.52% 576.92% 171.23% -
  Horiz. % -1,606.85% -1,116.44% -1,876.71% -1,969.86% -482.19% -71.23% 100.00%
ROE 9.42 % 5.94 % 12.80 % 11.62 % 0.03 % 0.00 % -0.55 % -
  QoQ % 58.59% -53.59% 10.15% 38,633.34% 0.00% 0.00% -
  Horiz. % -1,712.73% -1,080.00% -2,327.27% -2,112.73% -5.45% -0.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.78 8.45 8.13 8.47 6.03 5.91 7.09 23.99%
  QoQ % 15.74% 3.94% -4.01% 40.46% 2.03% -16.64% -
  Horiz. % 137.94% 119.18% 114.67% 119.46% 85.05% 83.36% 100.00%
EPS 1.07 0.64 1.01 1.07 0.21 0.02 -0.06 -
  QoQ % 67.19% -36.63% -5.61% 409.52% 950.00% 133.33% -
  Horiz. % -1,783.33% -1,066.67% -1,683.33% -1,783.33% -350.00% -33.33% 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 0.1140 0.1070 0.0790 0.0920 8.3000 8.3000 0.1060 4.98%
  QoQ % 6.54% 35.44% -14.13% -98.89% 0.00% 7,730.19% -
  Horiz. % 107.55% 100.94% 74.53% 86.79% 7,830.19% 7,830.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.03 5.98 5.67 5.30 3.73 3.26 3.16 70.67%
  QoQ % 17.56% 5.47% 6.98% 42.09% 14.42% 3.16% -
  Horiz. % 222.47% 189.24% 179.43% 167.72% 118.04% 103.16% 100.00%
EPS 0.77 0.45 0.71 0.67 0.13 0.01 -0.03 -
  QoQ % 71.11% -36.62% 5.97% 415.38% 1,200.00% 133.33% -
  Horiz. % -2,566.67% -1,500.00% -2,366.67% -2,233.33% -433.33% -33.33% 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 0.0820 0.0757 0.0551 0.0576 5.1372 4.5763 0.0473 44.46%
  QoQ % 8.32% 37.39% -4.34% -98.88% 12.26% 9,575.05% -
  Horiz. % 173.36% 160.04% 116.49% 121.78% 10,860.89% 9,675.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3100 0.3600 0.2450 0.2650 0.2600 0.2600 0.1600 -
P/RPS 3.17 4.26 3.01 3.13 4.31 4.40 2.26 25.38%
  QoQ % -25.59% 41.53% -3.83% -27.38% -2.05% 94.69% -
  Horiz. % 140.27% 188.50% 133.19% 138.50% 190.71% 194.69% 100.00%
P/EPS 28.87 56.61 24.22 24.78 122.20 1,243.70 -274.18 -
  QoQ % -49.00% 133.73% -2.26% -79.72% -90.17% 553.61% -
  Horiz. % -10.53% -20.65% -8.83% -9.04% -44.57% -453.61% 100.00%
EY 3.46 1.77 4.13 4.04 0.82 0.08 -0.36 -
  QoQ % 95.48% -57.14% 2.23% 392.68% 925.00% 122.22% -
  Horiz. % -961.11% -491.67% -1,147.22% -1,122.22% -227.78% -22.22% 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 2.72 3.36 3.10 2.88 0.03 0.03 1.51 48.20%
  QoQ % -19.05% 8.39% 7.64% 9,500.00% 0.00% -98.01% -
  Horiz. % 180.13% 222.52% 205.30% 190.73% 1.99% 1.99% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 -
Price 0.2300 0.3550 0.3500 0.2950 0.2650 0.2600 0.2850 -
P/RPS 2.35 4.20 4.31 3.48 4.40 4.40 4.02 -30.16%
  QoQ % -44.05% -2.55% 23.85% -20.91% 0.00% 9.45% -
  Horiz. % 58.46% 104.48% 107.21% 86.57% 109.45% 109.45% 100.00%
P/EPS 21.42 55.83 34.60 27.59 124.55 1,243.70 -488.39 -
  QoQ % -61.63% 61.36% 25.41% -77.85% -89.99% 354.65% -
  Horiz. % -4.39% -11.43% -7.08% -5.65% -25.50% -254.65% 100.00%
EY 4.67 1.79 2.89 3.62 0.80 0.08 -0.20 -
  QoQ % 160.89% -38.06% -20.17% 352.50% 900.00% 140.00% -
  Horiz. % -2,335.00% -895.00% -1,445.00% -1,810.00% -400.00% -40.00% 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 2.02 3.32 4.43 3.21 0.03 0.03 2.69 -17.43%
  QoQ % -39.16% -25.06% 38.01% 10,600.00% 0.00% -98.88% -
  Horiz. % 75.09% 123.42% 164.68% 119.33% 1.12% 1.12% 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.
 


 

135  141  423  1550 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.28+0.01 
 DAYA 0.01-0.005 
 ICON 0.07-0.015 
 NAIM 1.09-0.07 
 PUC 0.07-0.005 
 MERIDIAN 0.1350.00 
 HSI-H6P 0.180.00 
 PCCS 0.56-0.01 
 PRESBHD 0.485+0.02 
 HSI-C7F 0.415-0.01 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers