Highlights

[EDUSPEC] QoQ TTM Result on 2017-09-30 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
30-Sep-2017
Profit Trend QoQ -     -89.32%    YoY -     -352.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 28,799 41,456 45,561 49,550 64,191 83,364 81,519 -52.10%
  QoQ % -30.53% -9.01% -8.05% -22.81% -23.00% 2.26% -
  Horiz. % 35.33% 50.85% 55.89% 60.78% 78.74% 102.26% 100.00%
PBT -45,240 -49,671 -14,899 -13,904 -5,308 7,259 7,293 -
  QoQ % 8.92% -233.38% -7.16% -161.94% -173.12% -0.47% -
  Horiz. % -620.32% -681.08% -204.29% -190.65% -72.78% 99.53% 100.00%
Tax -788 -806 -666 -247 -1,960 -2,376 -2,359 -53.96%
  QoQ % 2.23% -21.02% -169.64% 87.40% 17.51% -0.72% -
  Horiz. % 33.40% 34.17% 28.23% 10.47% 83.09% 100.72% 100.00%
NP -46,028 -50,477 -15,565 -14,151 -7,268 4,883 4,934 -
  QoQ % 8.81% -224.30% -9.99% -94.70% -248.84% -1.03% -
  Horiz. % -932.87% -1,023.04% -315.46% -286.81% -147.30% 98.97% 100.00%
NP to SH -44,770 -47,837 -12,213 -11,278 -5,957 4,393 4,105 -
  QoQ % 6.41% -291.69% -8.29% -89.32% -235.60% 7.02% -
  Horiz. % -1,090.62% -1,165.33% -297.52% -274.74% -145.12% 107.02% 100.00%
Tax Rate - % - % - % - % - % 32.73 % 32.35 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.17% 100.00%
Total Cost 74,827 91,933 61,126 63,701 71,459 78,481 76,585 -1.63%
  QoQ % -18.61% 50.40% -4.04% -10.86% -8.95% 2.48% -
  Horiz. % 97.70% 120.04% 79.81% 83.18% 93.31% 102.48% 100.00%
Net Worth - 81,649 119,765 11,504,137 11,647,538 119,897 103,565 -
  QoQ % 0.00% -31.83% -98.96% -1.23% 9,614.59% 15.77% -
  Horiz. % 0.00% 78.84% 115.64% 11,108.07% 11,246.53% 115.77% 100.00%
Dividend
31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth - 81,649 119,765 11,504,137 11,647,538 119,897 103,565 -
  QoQ % 0.00% -31.83% -98.96% -1.23% 9,614.59% 15.77% -
  Horiz. % 0.00% 78.84% 115.64% 11,108.07% 11,246.53% 115.77% 100.00%
NOSH 995,730 995,730 989,797 920,331 917,129 915,247 790,576 17.73%
  QoQ % 0.00% 0.60% 7.55% 0.35% 0.21% 15.77% -
  Horiz. % 125.95% 125.95% 125.20% 116.41% 116.01% 115.77% 100.00%
Ratio Analysis
31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -159.83 % -121.76 % -34.16 % -28.56 % -11.32 % 5.86 % 6.05 % -
  QoQ % -31.27% -256.44% -19.61% -152.30% -293.17% -3.14% -
  Horiz. % -2,641.82% -2,012.56% -564.63% -472.07% -187.11% 96.86% 100.00%
ROE - % -58.59 % -10.20 % -0.10 % -0.05 % 3.66 % 3.96 % -
  QoQ % 0.00% -474.41% -10,100.00% -100.00% -101.37% -7.58% -
  Horiz. % 0.00% -1,479.55% -257.58% -2.53% -1.26% 92.42% 100.00%
Per Share
31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.89 4.16 4.60 5.38 7.00 9.11 10.31 -59.33%
  QoQ % -30.53% -9.57% -14.50% -23.14% -23.16% -11.64% -
  Horiz. % 28.03% 40.35% 44.62% 52.18% 67.90% 88.36% 100.00%
EPS -4.50 -4.80 -1.23 -1.23 -0.65 0.48 0.52 -
  QoQ % 6.25% -290.24% 0.00% -89.23% -235.42% -7.69% -
  Horiz. % -865.38% -923.08% -236.54% -236.54% -125.00% 92.31% 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 0.1210 12.5000 12.7000 0.1310 0.1310 -
  QoQ % 0.00% -32.23% -99.03% -1.57% 9,594.66% 0.00% -
  Horiz. % 0.00% 62.60% 92.37% 9,541.98% 9,694.66% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.48 2.13 2.34 2.54 3.29 4.28 4.18 -52.02%
  QoQ % -30.52% -8.97% -7.87% -22.80% -23.13% 2.39% -
  Horiz. % 35.41% 50.96% 55.98% 60.77% 78.71% 102.39% 100.00%
EPS -2.30 -2.45 -0.63 -0.58 -0.31 0.23 0.21 -
  QoQ % 6.12% -288.89% -8.62% -87.10% -234.78% 9.52% -
  Horiz. % -1,095.24% -1,166.67% -300.00% -276.19% -147.62% 109.52% 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 - 0.0419 0.0615 5.9027 5.9763 0.0615 0.0531 -
  QoQ % 0.00% -31.87% -98.96% -1.23% 9,617.56% 15.82% -
  Horiz. % 0.00% 78.91% 115.82% 11,116.20% 11,254.80% 115.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 31/05/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.0600 0.1000 0.1350 0.1300 0.1550 0.1850 0.1950 -
P/RPS 2.07 2.40 2.93 2.41 2.21 2.03 1.89 6.65%
  QoQ % -13.75% -18.09% 21.58% 9.05% 8.87% 7.41% -
  Horiz. % 109.52% 126.98% 155.03% 127.51% 116.93% 107.41% 100.00%
P/EPS -1.33 -2.08 -10.94 -10.61 -23.86 38.54 37.55 -
  QoQ % 36.06% 80.99% -3.11% 55.53% -161.91% 2.64% -
  Horiz. % -3.54% -5.54% -29.13% -28.26% -63.54% 102.64% 100.00%
EY -74.94 -48.04 -9.14 -9.43 -4.19 2.59 2.66 -
  QoQ % -56.00% -425.60% 3.08% -125.06% -261.78% -2.63% -
  Horiz. % -2,817.29% -1,806.02% -343.61% -354.51% -157.52% 97.37% 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 0.00 1.22 1.12 0.01 0.01 1.41 1.49 -
  QoQ % 0.00% 8.93% 11,100.00% 0.00% -99.29% -5.37% -
  Horiz. % 0.00% 81.88% 75.17% 0.67% 0.67% 94.63% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date - 24/05/18 27/02/18 30/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.0000 0.0700 0.1050 0.1300 0.1400 0.1500 0.1850 -
P/RPS 0.00 1.68 2.28 2.41 2.00 1.65 1.79 -
  QoQ % 0.00% -26.32% -5.39% 20.50% 21.21% -7.82% -
  Horiz. % 0.00% 93.85% 127.37% 134.64% 111.73% 92.18% 100.00%
P/EPS 0.00 -1.46 -8.51 -10.61 -21.55 31.25 35.63 -
  QoQ % 0.00% 82.84% 19.79% 50.77% -168.96% -12.29% -
  Horiz. % 0.00% -4.10% -23.88% -29.78% -60.48% 87.71% 100.00%
EY 0.00 -68.63 -11.75 -9.43 -4.64 3.20 2.81 -
  QoQ % 0.00% -484.09% -24.60% -103.23% -245.00% 13.88% -
  Horiz. % 0.00% -2,442.35% -418.15% -335.59% -165.12% 113.88% 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 0.00 0.85 0.87 0.01 0.01 1.15 1.41 -
  QoQ % 0.00% -2.30% 8,600.00% 0.00% -99.13% -18.44% -
  Horiz. % 0.00% 60.28% 61.70% 0.71% 0.71% 81.56% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS