Highlights

[EDUSPEC] QoQ TTM Result on 2013-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -133.49%    YoY -     -163.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 58,422 41,119 35,911 34,865 34,091 29,264 28,984 59.50%
  QoQ % 42.08% 14.50% 3.00% 2.27% 16.49% 0.97% -
  Horiz. % 201.57% 141.87% 123.90% 120.29% 117.62% 100.97% 100.00%
PBT 8,768 1,658 400 -37 1,100 -334 -261 -
  QoQ % 428.83% 314.50% 1,181.08% -103.36% 429.34% -27.97% -
  Horiz. % -3,359.39% -635.25% -153.26% 14.18% -421.46% 127.97% 100.00%
Tax -365 -210 -213 -219 -221 -83 -141 88.42%
  QoQ % -73.81% 1.41% 2.74% 0.90% -166.27% 41.13% -
  Horiz. % 258.87% 148.94% 151.06% 155.32% 156.74% 58.87% 100.00%
NP 8,403 1,448 187 -256 879 -417 -402 -
  QoQ % 480.32% 674.33% 173.05% -129.12% 310.79% -3.73% -
  Horiz. % -2,090.30% -360.20% -46.52% 63.68% -218.66% 103.73% 100.00%
NP to SH 7,376 1,451 127 -287 857 -448 -371 -
  QoQ % 408.34% 1,042.52% 144.25% -133.49% 291.29% -20.75% -
  Horiz. % -1,988.14% -391.11% -34.23% 77.36% -231.00% 120.75% 100.00%
Tax Rate 4.16 % 12.67 % 53.25 % - % 20.09 % - % - % -
  QoQ % -67.17% -76.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.71% 63.07% 265.06% 0.00% 100.00% - -
Total Cost 50,019 39,671 35,724 35,121 33,212 29,681 29,386 42.51%
  QoQ % 26.08% 11.05% 1.72% 5.75% 11.90% 1.00% -
  Horiz. % 170.21% 135.00% 121.57% 119.52% 113.02% 101.00% 100.00%
Net Worth 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 0 -
  QoQ % -98.88% 12.26% 9,571.95% -96.66% 10,558.32% 0.00% -
  Horiz. % 432.98% 38,617.86% 34,401.32% 355.68% 10,658.32% 100.00% -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 0 -
  QoQ % -98.88% 12.26% 9,571.95% -96.66% 10,558.32% 0.00% -
  Horiz. % 432.98% 38,617.86% 34,401.32% 355.68% 10,658.32% 100.00% -
NOSH 689,807 681,960 607,500 491,818 381,025 385,714 360,000 54.21%
  QoQ % 1.15% 12.26% 23.52% 29.08% -1.22% 7.14% -
  Horiz. % 191.61% 189.43% 168.75% 136.62% 105.84% 107.14% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.38 % 3.52 % 0.52 % -0.73 % 2.58 % -1.42 % -1.39 % -
  QoQ % 308.52% 576.92% 171.23% -128.29% 281.69% -2.16% -
  Horiz. % -1,034.53% -253.24% -37.41% 52.52% -185.61% 102.16% 100.00%
ROE 11.62 % 0.03 % 0.00 % -0.55 % 0.05 % -3.06 % - % -
  QoQ % 38,633.34% 0.00% 0.00% -1,200.00% 101.63% 0.00% -
  Horiz. % -379.74% -0.98% -0.00% 17.97% -1.63% 100.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.47 6.03 5.91 7.09 8.95 7.59 8.05 3.45%
  QoQ % 40.46% 2.03% -16.64% -20.78% 17.92% -5.71% -
  Horiz. % 105.22% 74.91% 73.42% 88.07% 111.18% 94.29% 100.00%
EPS 1.07 0.21 0.02 -0.06 0.22 -0.12 -0.10 -
  QoQ % 409.52% 950.00% 133.33% -127.27% 283.33% -20.00% -
  Horiz. % -1,070.00% -210.00% -20.00% 60.00% -220.00% 120.00% 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 0.0920 8.3000 8.3000 0.1060 4.1000 0.0380 0.0000 -
  QoQ % -98.89% 0.00% 7,730.19% -97.41% 10,689.47% 0.00% -
  Horiz. % 242.11% 21,842.11% 21,842.11% 278.95% 10,789.47% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,078,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.30 3.73 3.26 3.16 3.09 2.66 2.63 59.48%
  QoQ % 42.09% 14.42% 3.16% 2.27% 16.17% 1.14% -
  Horiz. % 201.52% 141.83% 123.95% 120.15% 117.49% 101.14% 100.00%
EPS 0.67 0.13 0.01 -0.03 0.08 -0.04 -0.03 -
  QoQ % 415.38% 1,200.00% 133.33% -137.50% 300.00% -33.33% -
  Horiz. % -2,233.33% -433.33% -33.33% 100.00% -266.67% 133.33% 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 0.0576 5.1372 4.5763 0.0473 1.4178 0.0133 0.0000 -
  QoQ % -98.88% 12.26% 9,575.05% -96.66% 10,560.15% 0.00% -
  Horiz. % 433.08% 38,625.57% 34,408.27% 355.64% 10,660.15% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2650 0.2600 0.2600 0.1600 0.1250 0.0750 0.0800 -
P/RPS 3.13 4.31 4.40 2.26 1.40 0.99 0.99 115.26%
  QoQ % -27.38% -2.05% 94.69% 61.43% 41.41% 0.00% -
  Horiz. % 316.16% 435.35% 444.44% 228.28% 141.41% 100.00% 100.00%
P/EPS 24.78 122.20 1,243.70 -274.18 55.58 -64.57 -77.63 -
  QoQ % -79.72% -90.17% 553.61% -593.31% 186.08% 16.82% -
  Horiz. % -31.92% -157.41% -1,602.09% 353.19% -71.60% 83.18% 100.00%
EY 4.04 0.82 0.08 -0.36 1.80 -1.55 -1.29 -
  QoQ % 392.68% 925.00% 122.22% -120.00% 216.13% -20.16% -
  Horiz. % -313.18% -63.57% -6.20% 27.91% -139.53% 120.16% 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 2.88 0.03 0.03 1.51 0.03 1.97 0.00 -
  QoQ % 9,500.00% 0.00% -98.01% 4,933.33% -98.48% 0.00% -
  Horiz. % 146.19% 1.52% 1.52% 76.65% 1.52% 100.00% -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.2950 0.2650 0.2600 0.2850 0.1250 0.1050 0.0950 -
P/RPS 3.48 4.40 4.40 4.02 1.40 1.38 1.18 105.52%
  QoQ % -20.91% 0.00% 9.45% 187.14% 1.45% 16.95% -
  Horiz. % 294.92% 372.88% 372.88% 340.68% 118.64% 116.95% 100.00%
P/EPS 27.59 124.55 1,243.70 -488.39 55.58 -90.40 -92.18 -
  QoQ % -77.85% -89.99% 354.65% -978.72% 161.48% 1.93% -
  Horiz. % -29.93% -135.12% -1,349.21% 529.82% -60.30% 98.07% 100.00%
EY 3.62 0.80 0.08 -0.20 1.80 -1.11 -1.08 -
  QoQ % 352.50% 900.00% 140.00% -111.11% 262.16% -2.78% -
  Horiz. % -335.19% -74.07% -7.41% 18.52% -166.67% 102.78% 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 3.21 0.03 0.03 2.69 0.03 2.76 0.00 -
  QoQ % 10,600.00% 0.00% -98.88% 8,866.67% -98.91% 0.00% -
  Horiz. % 116.30% 1.09% 1.09% 97.46% 1.09% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers