Highlights

[EDUSPEC] QoQ TTM Result on 2016-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     -57.95%    YoY -     -54.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 64,191 83,364 81,519 81,457 83,395 78,316 76,941 -11.39%
  QoQ % -23.00% 2.26% 0.08% -2.32% 6.49% 1.79% -
  Horiz. % 83.43% 108.35% 105.95% 105.87% 108.39% 101.79% 100.00%
PBT -5,308 7,259 7,293 7,188 12,952 12,061 11,382 -
  QoQ % -173.12% -0.47% 1.46% -44.50% 7.39% 5.97% -
  Horiz. % -46.64% 63.78% 64.07% 63.15% 113.79% 105.97% 100.00%
Tax -1,960 -2,376 -2,359 -2,109 -422 -503 -509 145.88%
  QoQ % 17.51% -0.72% -11.85% -399.76% 16.10% 1.18% -
  Horiz. % 385.07% 466.80% 463.46% 414.34% 82.91% 98.82% 100.00%
NP -7,268 4,883 4,934 5,079 12,530 11,558 10,873 -
  QoQ % -248.84% -1.03% -2.85% -59.47% 8.41% 6.30% -
  Horiz. % -66.84% 44.91% 45.38% 46.71% 115.24% 106.30% 100.00%
NP to SH -5,957 4,393 4,105 4,458 10,601 9,687 8,813 -
  QoQ % -235.60% 7.02% -7.92% -57.95% 9.44% 9.92% -
  Horiz. % -67.59% 49.85% 46.58% 50.58% 120.29% 109.92% 100.00%
Tax Rate - % 32.73 % 32.35 % 29.34 % 3.26 % 4.17 % 4.47 % -
  QoQ % 0.00% 1.17% 10.26% 800.00% -21.82% -6.71% -
  Horiz. % 0.00% 732.21% 723.71% 656.38% 72.93% 93.29% 100.00%
Total Cost 71,459 78,481 76,585 76,378 70,865 66,758 66,068 5.37%
  QoQ % -8.95% 2.48% 0.27% 7.78% 6.15% 1.04% -
  Horiz. % 108.16% 118.79% 115.92% 115.61% 107.26% 101.04% 100.00%
Net Worth 11,647,538 119,897 103,565 12,223,713 119,422 96,517 95,934 2,359.10%
  QoQ % 9,614.59% 15.77% -99.15% 10,135.66% 23.73% 0.61% -
  Horiz. % 12,141.11% 124.98% 107.95% 12,741.70% 124.48% 100.61% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 11,647,538 119,897 103,565 12,223,713 119,422 96,517 95,934 2,359.10%
  QoQ % 9,614.59% 15.77% -99.15% 10,135.66% 23.73% 0.61% -
  Horiz. % 12,141.11% 124.98% 107.95% 12,741.70% 124.48% 100.61% 100.00%
NOSH 917,129 915,247 790,576 866,930 853,020 861,764 848,979 5.29%
  QoQ % 0.21% 15.77% -8.81% 1.63% -1.01% 1.51% -
  Horiz. % 108.03% 107.81% 93.12% 102.11% 100.48% 101.51% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -11.32 % 5.86 % 6.05 % 6.24 % 15.02 % 14.76 % 14.13 % -
  QoQ % -293.17% -3.14% -3.04% -58.46% 1.76% 4.46% -
  Horiz. % -80.11% 41.47% 42.82% 44.16% 106.30% 104.46% 100.00%
ROE -0.05 % 3.66 % 3.96 % 0.04 % 8.88 % 10.04 % 9.19 % -
  QoQ % -101.37% -7.58% 9,800.00% -99.55% -11.55% 9.25% -
  Horiz. % -0.54% 39.83% 43.09% 0.44% 96.63% 109.25% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.00 9.11 10.31 9.40 9.78 9.09 9.06 -15.81%
  QoQ % -23.16% -11.64% 9.68% -3.89% 7.59% 0.33% -
  Horiz. % 77.26% 100.55% 113.80% 103.75% 107.95% 100.33% 100.00%
EPS -0.65 0.48 0.52 0.51 1.24 1.12 1.04 -
  QoQ % -235.42% -7.69% 1.96% -58.87% 10.71% 7.69% -
  Horiz. % -62.50% 46.15% 50.00% 49.04% 119.23% 107.69% 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 12.7000 0.1310 0.1310 14.1000 0.1400 0.1120 0.1130 2,235.61%
  QoQ % 9,594.66% 0.00% -99.07% 9,971.43% 25.00% -0.88% -
  Horiz. % 11,238.94% 115.93% 115.93% 12,477.88% 123.89% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.29 4.28 4.18 4.18 4.28 4.02 3.95 -11.48%
  QoQ % -23.13% 2.39% 0.00% -2.34% 6.47% 1.77% -
  Horiz. % 83.29% 108.35% 105.82% 105.82% 108.35% 101.77% 100.00%
EPS -0.31 0.23 0.21 0.23 0.54 0.50 0.45 -
  QoQ % -234.78% 9.52% -8.70% -57.41% 8.00% 11.11% -
  Horiz. % -68.89% 51.11% 46.67% 51.11% 120.00% 111.11% 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 5.9763 0.0615 0.0531 6.2719 0.0613 0.0495 0.0492 2,359.89%
  QoQ % 9,617.56% 15.82% -99.15% 10,131.49% 23.84% 0.61% -
  Horiz. % 12,146.95% 125.00% 107.93% 12,747.77% 124.59% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.1550 0.1850 0.1950 0.2400 0.2550 0.2850 0.3150 -
P/RPS 2.21 2.03 1.89 2.55 2.61 3.14 3.48 -26.14%
  QoQ % 8.87% 7.41% -25.88% -2.30% -16.88% -9.77% -
  Horiz. % 63.51% 58.33% 54.31% 73.28% 75.00% 90.23% 100.00%
P/EPS -23.86 38.54 37.55 46.67 20.52 25.35 30.34 -
  QoQ % -161.91% 2.64% -19.54% 127.44% -19.05% -16.45% -
  Horiz. % -78.64% 127.03% 123.76% 153.82% 67.63% 83.55% 100.00%
EY -4.19 2.59 2.66 2.14 4.87 3.94 3.30 -
  QoQ % -261.78% -2.63% 24.30% -56.06% 23.60% 19.39% -
  Horiz. % -126.97% 78.48% 80.61% 64.85% 147.58% 119.39% 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 0.01 1.41 1.49 0.02 1.82 2.54 2.79 -97.67%
  QoQ % -99.29% -5.37% 7,350.00% -98.90% -28.35% -8.96% -
  Horiz. % 0.36% 50.54% 53.41% 0.72% 65.23% 91.04% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 30/11/16 30/08/16 25/05/16 29/02/16 -
Price 0.1400 0.1500 0.1850 0.2000 0.2500 0.2800 0.3000 -
P/RPS 2.00 1.65 1.79 2.13 2.56 3.08 3.31 -28.55%
  QoQ % 21.21% -7.82% -15.96% -16.80% -16.88% -6.95% -
  Horiz. % 60.42% 49.85% 54.08% 64.35% 77.34% 93.05% 100.00%
P/EPS -21.55 31.25 35.63 38.89 20.12 24.91 28.90 -
  QoQ % -168.96% -12.29% -8.38% 93.29% -19.23% -13.81% -
  Horiz. % -74.57% 108.13% 123.29% 134.57% 69.62% 86.19% 100.00%
EY -4.64 3.20 2.81 2.57 4.97 4.01 3.46 -
  QoQ % -245.00% 13.88% 9.34% -48.29% 23.94% 15.90% -
  Horiz. % -134.10% 92.49% 81.21% 74.28% 143.64% 115.90% 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 0.01 1.15 1.41 0.01 1.79 2.50 2.65 -97.58%
  QoQ % -99.13% -18.44% 14,000.00% -99.44% -28.40% -5.66% -
  Horiz. % 0.38% 43.40% 53.21% 0.38% 67.55% 94.34% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  798 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS