Highlights

[EDUSPEC] QoQ TTM Result on 2016-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Dec-2016  [#1]
Profit Trend QoQ -     -7.92%    YoY -     -53.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 49,550 64,191 83,364 81,519 81,457 83,395 78,316 -26.28%
  QoQ % -22.81% -23.00% 2.26% 0.08% -2.32% 6.49% -
  Horiz. % 63.27% 81.96% 106.45% 104.09% 104.01% 106.49% 100.00%
PBT -13,904 -5,308 7,259 7,293 7,188 12,952 12,061 -
  QoQ % -161.94% -173.12% -0.47% 1.46% -44.50% 7.39% -
  Horiz. % -115.28% -44.01% 60.19% 60.47% 59.60% 107.39% 100.00%
Tax -247 -1,960 -2,376 -2,359 -2,109 -422 -503 -37.73%
  QoQ % 87.40% 17.51% -0.72% -11.85% -399.76% 16.10% -
  Horiz. % 49.11% 389.66% 472.37% 468.99% 419.28% 83.90% 100.00%
NP -14,151 -7,268 4,883 4,934 5,079 12,530 11,558 -
  QoQ % -94.70% -248.84% -1.03% -2.85% -59.47% 8.41% -
  Horiz. % -122.43% -62.88% 42.25% 42.69% 43.94% 108.41% 100.00%
NP to SH -11,278 -5,957 4,393 4,105 4,458 10,601 9,687 -
  QoQ % -89.32% -235.60% 7.02% -7.92% -57.95% 9.44% -
  Horiz. % -116.42% -61.49% 45.35% 42.38% 46.02% 109.44% 100.00%
Tax Rate - % - % 32.73 % 32.35 % 29.34 % 3.26 % 4.17 % -
  QoQ % 0.00% 0.00% 1.17% 10.26% 800.00% -21.82% -
  Horiz. % 0.00% 0.00% 784.89% 775.78% 703.60% 78.18% 100.00%
Total Cost 63,701 71,459 78,481 76,585 76,378 70,865 66,758 -3.07%
  QoQ % -10.86% -8.95% 2.48% 0.27% 7.78% 6.15% -
  Horiz. % 95.42% 107.04% 117.56% 114.72% 114.41% 106.15% 100.00%
Net Worth 11,504,137 11,647,538 119,897 103,565 12,223,713 119,422 96,517 2,314.92%
  QoQ % -1.23% 9,614.59% 15.77% -99.15% 10,135.66% 23.73% -
  Horiz. % 11,919.21% 12,067.78% 124.22% 107.30% 12,664.74% 123.73% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 11,504,137 11,647,538 119,897 103,565 12,223,713 119,422 96,517 2,314.92%
  QoQ % -1.23% 9,614.59% 15.77% -99.15% 10,135.66% 23.73% -
  Horiz. % 11,919.21% 12,067.78% 124.22% 107.30% 12,664.74% 123.73% 100.00%
NOSH 920,331 917,129 915,247 790,576 866,930 853,020 861,764 4.48%
  QoQ % 0.35% 0.21% 15.77% -8.81% 1.63% -1.01% -
  Horiz. % 106.80% 106.42% 106.21% 91.74% 100.60% 98.99% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -28.56 % -11.32 % 5.86 % 6.05 % 6.24 % 15.02 % 14.76 % -
  QoQ % -152.30% -293.17% -3.14% -3.04% -58.46% 1.76% -
  Horiz. % -193.50% -76.69% 39.70% 40.99% 42.28% 101.76% 100.00%
ROE -0.10 % -0.05 % 3.66 % 3.96 % 0.04 % 8.88 % 10.04 % -
  QoQ % -100.00% -101.37% -7.58% 9,800.00% -99.55% -11.55% -
  Horiz. % -1.00% -0.50% 36.45% 39.44% 0.40% 88.45% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.38 7.00 9.11 10.31 9.40 9.78 9.09 -29.48%
  QoQ % -23.14% -23.16% -11.64% 9.68% -3.89% 7.59% -
  Horiz. % 59.19% 77.01% 100.22% 113.42% 103.41% 107.59% 100.00%
EPS -1.23 -0.65 0.48 0.52 0.51 1.24 1.12 -
  QoQ % -89.23% -235.42% -7.69% 1.96% -58.87% 10.71% -
  Horiz. % -109.82% -58.04% 42.86% 46.43% 45.54% 110.71% 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 12.5000 12.7000 0.1310 0.1310 14.1000 0.1400 0.1120 2,211.44%
  QoQ % -1.57% 9,594.66% 0.00% -99.07% 9,971.43% 25.00% -
  Horiz. % 11,160.71% 11,339.29% 116.96% 116.96% 12,589.29% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.50 5.83 7.57 7.40 7.39 7.57 7.11 -26.26%
  QoQ % -22.81% -22.99% 2.30% 0.14% -2.38% 6.47% -
  Horiz. % 63.29% 82.00% 106.47% 104.08% 103.94% 106.47% 100.00%
EPS -1.02 -0.54 0.40 0.37 0.40 0.96 0.88 -
  QoQ % -88.89% -235.00% 8.11% -7.50% -58.33% 9.09% -
  Horiz. % -115.91% -61.36% 45.45% 42.05% 45.45% 109.09% 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 10.4411 10.5712 0.1088 0.0940 11.0942 0.1084 0.0876 2,314.90%
  QoQ % -1.23% 9,616.18% 15.74% -99.15% 10,134.50% 23.74% -
  Horiz. % 11,919.06% 12,067.58% 124.20% 107.31% 12,664.61% 123.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1300 0.1550 0.1850 0.1950 0.2400 0.2550 0.2850 -
P/RPS 2.41 2.21 2.03 1.89 2.55 2.61 3.14 -16.16%
  QoQ % 9.05% 8.87% 7.41% -25.88% -2.30% -16.88% -
  Horiz. % 76.75% 70.38% 64.65% 60.19% 81.21% 83.12% 100.00%
P/EPS -10.61 -23.86 38.54 37.55 46.67 20.52 25.35 -
  QoQ % 55.53% -161.91% 2.64% -19.54% 127.44% -19.05% -
  Horiz. % -41.85% -94.12% 152.03% 148.13% 184.10% 80.95% 100.00%
EY -9.43 -4.19 2.59 2.66 2.14 4.87 3.94 -
  QoQ % -125.06% -261.78% -2.63% 24.30% -56.06% 23.60% -
  Horiz. % -239.34% -106.35% 65.74% 67.51% 54.31% 123.60% 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 0.01 1.41 1.49 0.02 1.82 2.54 -97.50%
  QoQ % 0.00% -99.29% -5.37% 7,350.00% -98.90% -28.35% -
  Horiz. % 0.39% 0.39% 55.51% 58.66% 0.79% 71.65% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 30/05/17 27/02/17 30/11/16 30/08/16 25/05/16 -
Price 0.1300 0.1400 0.1500 0.1850 0.2000 0.2500 0.2800 -
P/RPS 2.41 2.00 1.65 1.79 2.13 2.56 3.08 -15.07%
  QoQ % 20.50% 21.21% -7.82% -15.96% -16.80% -16.88% -
  Horiz. % 78.25% 64.94% 53.57% 58.12% 69.16% 83.12% 100.00%
P/EPS -10.61 -21.55 31.25 35.63 38.89 20.12 24.91 -
  QoQ % 50.77% -168.96% -12.29% -8.38% 93.29% -19.23% -
  Horiz. % -42.59% -86.51% 125.45% 143.03% 156.12% 80.77% 100.00%
EY -9.43 -4.64 3.20 2.81 2.57 4.97 4.01 -
  QoQ % -103.23% -245.00% 13.88% 9.34% -48.29% 23.94% -
  Horiz. % -235.16% -115.71% 79.80% 70.07% 64.09% 123.94% 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 0.01 1.15 1.41 0.01 1.79 2.50 -97.47%
  QoQ % 0.00% -99.13% -18.44% 14,000.00% -99.44% -28.40% -
  Horiz. % 0.40% 0.40% 46.00% 56.40% 0.40% 71.60% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers