Highlights

[EDUSPEC] QoQ TTM Result on 2017-12-31 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
31-Dec-2017
Profit Trend QoQ -     -8.29%    YoY -     -397.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 40,171 28,799 41,456 45,561 49,550 64,191 83,364 -44.25%
  QoQ % 39.49% -30.53% -9.01% -8.05% -22.81% -23.00% -
  Horiz. % 48.19% 34.55% 49.73% 54.65% 59.44% 77.00% 100.00%
PBT -48,441 -45,240 -49,671 -14,899 -13,904 -5,308 7,259 -
  QoQ % -7.08% 8.92% -233.38% -7.16% -161.94% -173.12% -
  Horiz. % -667.32% -623.23% -684.27% -205.25% -191.54% -73.12% 100.00%
Tax -653 -788 -806 -666 -247 -1,960 -2,376 -64.44%
  QoQ % 17.13% 2.23% -21.02% -169.64% 87.40% 17.51% -
  Horiz. % 27.48% 33.16% 33.92% 28.03% 10.40% 82.49% 100.00%
NP -49,094 -46,028 -50,477 -15,565 -14,151 -7,268 4,883 -
  QoQ % -6.66% 8.81% -224.30% -9.99% -94.70% -248.84% -
  Horiz. % -1,005.41% -942.62% -1,033.73% -318.76% -289.80% -148.84% 100.00%
NP to SH -47,775 -44,770 -47,837 -12,213 -11,278 -5,957 4,393 -
  QoQ % -6.71% 6.41% -291.69% -8.29% -89.32% -235.60% -
  Horiz. % -1,087.53% -1,019.12% -1,088.94% -278.01% -256.73% -135.60% 100.00%
Tax Rate - % - % - % - % - % - % 32.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 89,265 74,827 91,933 61,126 63,701 71,459 78,481 10.86%
  QoQ % 19.30% -18.61% 50.40% -4.04% -10.86% -8.95% -
  Horiz. % 113.74% 95.34% 117.14% 77.89% 81.17% 91.05% 100.00%
Net Worth 78,822 - 81,649 119,765 11,504,137 11,647,538 119,897 -28.52%
  QoQ % 0.00% 0.00% -31.83% -98.96% -1.23% 9,614.59% -
  Horiz. % 65.74% 0.00% 68.10% 99.89% 9,594.99% 9,714.59% 100.00%
Dividend
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,822 - 81,649 119,765 11,504,137 11,647,538 119,897 -28.52%
  QoQ % 0.00% 0.00% -31.83% -98.96% -1.23% 9,614.59% -
  Horiz. % 65.74% 0.00% 68.10% 99.89% 9,594.99% 9,714.59% 100.00%
NOSH 997,751 995,730 995,730 989,797 920,331 917,129 915,247 7.15%
  QoQ % 0.20% 0.00% 0.60% 7.55% 0.35% 0.21% -
  Horiz. % 109.01% 108.79% 108.79% 108.15% 100.56% 100.21% 100.00%
Ratio Analysis
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -122.21 % -159.83 % -121.76 % -34.16 % -28.56 % -11.32 % 5.86 % -
  QoQ % 23.54% -31.27% -256.44% -19.61% -152.30% -293.17% -
  Horiz. % -2,085.49% -2,727.47% -2,077.82% -582.94% -487.37% -193.17% 100.00%
ROE -60.61 % - % -58.59 % -10.20 % -0.10 % -0.05 % 3.66 % -
  QoQ % 0.00% 0.00% -474.41% -10,100.00% -100.00% -101.37% -
  Horiz. % -1,656.01% 0.00% -1,600.82% -278.69% -2.73% -1.37% 100.00%
Per Share
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.03 2.89 4.16 4.60 5.38 7.00 9.11 -47.94%
  QoQ % 39.45% -30.53% -9.57% -14.50% -23.14% -23.16% -
  Horiz. % 44.24% 31.72% 45.66% 50.49% 59.06% 76.84% 100.00%
EPS -4.79 -4.50 -4.80 -1.23 -1.23 -0.65 0.48 -
  QoQ % -6.44% 6.25% -290.24% 0.00% -89.23% -235.42% -
  Horiz. % -997.92% -937.50% -1,000.00% -256.25% -256.25% -135.42% 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 0.0790 - 0.0820 0.1210 12.5000 12.7000 0.1310 -33.29%
  QoQ % 0.00% 0.00% -32.23% -99.03% -1.57% 9,594.66% -
  Horiz. % 60.31% 0.00% 62.60% 92.37% 9,541.98% 9,694.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.97 2.13 3.07 3.37 3.67 4.75 6.17 -44.30%
  QoQ % 39.44% -30.62% -8.90% -8.17% -22.74% -23.01% -
  Horiz. % 48.14% 34.52% 49.76% 54.62% 59.48% 76.99% 100.00%
EPS -3.54 -3.31 -3.54 -0.90 -0.83 -0.44 0.33 -
  QoQ % -6.95% 6.50% -293.33% -8.43% -88.64% -233.33% -
  Horiz. % -1,072.73% -1,003.03% -1,072.73% -272.73% -251.52% -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 0.0583 - 0.0604 0.0886 8.5148 8.6209 0.0887 -28.53%
  QoQ % 0.00% 0.00% -31.83% -98.96% -1.23% 9,619.17% -
  Horiz. % 65.73% 0.00% 68.09% 99.89% 9,599.55% 9,719.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 31/05/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.0600 0.0600 0.1000 0.1350 0.1300 0.1550 0.1850 -
P/RPS 1.49 2.07 2.40 2.93 2.41 2.21 2.03 -21.93%
  QoQ % -28.02% -13.75% -18.09% 21.58% 9.05% 8.87% -
  Horiz. % 73.40% 101.97% 118.23% 144.33% 118.72% 108.87% 100.00%
P/EPS -1.25 -1.33 -2.08 -10.94 -10.61 -23.86 38.54 -
  QoQ % 6.02% 36.06% 80.99% -3.11% 55.53% -161.91% -
  Horiz. % -3.24% -3.45% -5.40% -28.39% -27.53% -61.91% 100.00%
EY -79.80 -74.94 -48.04 -9.14 -9.43 -4.19 2.59 -
  QoQ % -6.49% -56.00% -425.60% 3.08% -125.06% -261.78% -
  Horiz. % -3,081.08% -2,893.44% -1,854.83% -352.90% -364.09% -161.78% 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 0.76 0.00 1.22 1.12 0.01 0.01 1.41 -39.02%
  QoQ % 0.00% 0.00% 8.93% 11,100.00% 0.00% -99.29% -
  Horiz. % 53.90% 0.00% 86.52% 79.43% 0.71% 0.71% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/08/18 - 24/05/18 27/02/18 30/11/17 29/08/17 30/05/17 -
Price 0.0500 0.0000 0.0700 0.1050 0.1300 0.1400 0.1500 -
P/RPS 1.24 0.00 1.68 2.28 2.41 2.00 1.65 -20.44%
  QoQ % 0.00% 0.00% -26.32% -5.39% 20.50% 21.21% -
  Horiz. % 75.15% 0.00% 101.82% 138.18% 146.06% 121.21% 100.00%
P/EPS -1.04 0.00 -1.46 -8.51 -10.61 -21.55 31.25 -
  QoQ % 0.00% 0.00% 82.84% 19.79% 50.77% -168.96% -
  Horiz. % -3.33% 0.00% -4.67% -27.23% -33.95% -68.96% 100.00%
EY -95.77 0.00 -68.63 -11.75 -9.43 -4.64 3.20 -
  QoQ % 0.00% 0.00% -484.09% -24.60% -103.23% -245.00% -
  Horiz. % -2,992.81% 0.00% -2,144.69% -367.19% -294.69% -145.00% 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 0.63 0.00 0.85 0.87 0.01 0.01 1.15 -38.23%
  QoQ % 0.00% 0.00% -2.30% 8,600.00% 0.00% -99.13% -
  Horiz. % 54.78% 0.00% 73.91% 75.65% 0.87% 0.87% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers