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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 39,843 40,171 41,456 45,561 49,550 64,191 83,364 -38.84%
  QoQ % -0.82% -3.10% -9.01% -8.05% -22.81% -23.00% -
  Horiz. % 47.79% 48.19% 49.73% 54.65% 59.44% 77.00% 100.00%
PBT -48,103 -48,441 -49,671 -14,899 -13,904 -5,308 7,259 -
  QoQ % 0.70% 2.48% -233.38% -7.16% -161.94% -173.12% -
  Horiz. % -662.67% -667.32% -684.27% -205.25% -191.54% -73.12% 100.00%
Tax -364 -653 -806 -666 -247 -1,960 -2,376 -71.34%
  QoQ % 44.26% 18.98% -21.02% -169.64% 87.40% 17.51% -
  Horiz. % 15.32% 27.48% 33.92% 28.03% 10.40% 82.49% 100.00%
NP -48,467 -49,094 -50,477 -15,565 -14,151 -7,268 4,883 -
  QoQ % 1.28% 2.74% -224.30% -9.99% -94.70% -248.84% -
  Horiz. % -992.57% -1,005.41% -1,033.73% -318.76% -289.80% -148.84% 100.00%
NP to SH -48,194 -47,775 -47,837 -12,213 -11,278 -5,957 4,393 -
  QoQ % -0.88% 0.13% -291.69% -8.29% -89.32% -235.60% -
  Horiz. % -1,097.06% -1,087.53% -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 88,310 89,265 91,933 61,126 63,701 71,459 78,481 8.18%
  QoQ % -1.07% -2.90% 50.40% -4.04% -10.86% -8.95% -
  Horiz. % 112.52% 113.74% 117.14% 77.89% 81.17% 91.05% 100.00%
Net Worth 74,907 78,822 81,649 119,765 11,504,137 11,647,538 119,897 -26.90%
  QoQ % -4.97% -3.46% -31.83% -98.96% -1.23% 9,614.59% -
  Horiz. % 62.48% 65.74% 68.10% 99.89% 9,594.99% 9,714.59% 100.00%
Dividend
30/09/18 30/06/18 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 74,907 78,822 81,649 119,765 11,504,137 11,647,538 119,897 -26.90%
  QoQ % -4.97% -3.46% -31.83% -98.96% -1.23% 9,614.59% -
  Horiz. % 62.48% 65.74% 68.10% 99.89% 9,594.99% 9,714.59% 100.00%
NOSH 998,770 997,751 995,730 989,797 920,331 917,129 915,247 5.99%
  QoQ % 0.10% 0.20% 0.60% 7.55% 0.35% 0.21% -
  Horiz. % 109.13% 109.01% 108.79% 108.15% 100.56% 100.21% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -121.64 % -122.21 % -121.76 % -34.16 % -28.56 % -11.32 % 5.86 % -
  QoQ % 0.47% -0.37% -256.44% -19.61% -152.30% -293.17% -
  Horiz. % -2,075.77% -2,085.49% -2,077.82% -582.94% -487.37% -193.17% 100.00%
ROE -64.34 % -60.61 % -58.59 % -10.20 % -0.10 % -0.05 % 3.66 % -
  QoQ % -6.15% -3.45% -474.41% -10,100.00% -100.00% -101.37% -
  Horiz. % -1,757.92% -1,656.01% -1,600.82% -278.69% -2.73% -1.37% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.99 4.03 4.16 4.60 5.38 7.00 9.11 -42.30%
  QoQ % -0.99% -3.12% -9.57% -14.50% -23.14% -23.16% -
  Horiz. % 43.80% 44.24% 45.66% 50.49% 59.06% 76.84% 100.00%
EPS -4.83 -4.79 -4.80 -1.23 -1.23 -0.65 0.48 -
  QoQ % -0.84% 0.21% -290.24% 0.00% -89.23% -235.42% -
  Horiz. % -1,006.25% -997.92% -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 0.0750 0.0790 0.0820 0.1210 12.5000 12.7000 0.1310 -31.03%
  QoQ % -5.06% -3.66% -32.23% -99.03% -1.57% 9,594.66% -
  Horiz. % 57.25% 60.31% 62.60% 92.37% 9,541.98% 9,694.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.62 3.65 3.76 4.14 4.50 5.83 7.57 -38.82%
  QoQ % -0.82% -2.93% -9.18% -8.00% -22.81% -22.99% -
  Horiz. % 47.82% 48.22% 49.67% 54.69% 59.45% 77.01% 100.00%
EPS -4.37 -4.34 -4.34 -1.11 -1.02 -0.54 0.40 -
  QoQ % -0.69% 0.00% -290.99% -8.82% -88.89% -235.00% -
  Horiz. % -1,092.50% -1,085.00% -1,085.00% -277.50% -255.00% -135.00% 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 0.0680 0.0715 0.0741 0.1087 10.4411 10.5712 0.1088 -26.88%
  QoQ % -4.90% -3.51% -31.83% -98.96% -1.23% 9,616.18% -
  Horiz. % 62.50% 65.72% 68.11% 99.91% 9,596.60% 9,716.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.0450 0.0600 0.1000 0.1350 0.1300 0.1550 0.1850 -
P/RPS 1.13 1.49 2.40 2.93 2.41 2.21 2.03 -32.31%
  QoQ % -24.16% -37.92% -18.09% 21.58% 9.05% 8.87% -
  Horiz. % 55.67% 73.40% 118.23% 144.33% 118.72% 108.87% 100.00%
P/EPS -0.93 -1.25 -2.08 -10.94 -10.61 -23.86 38.54 -
  QoQ % 25.60% 39.90% 80.99% -3.11% 55.53% -161.91% -
  Horiz. % -2.41% -3.24% -5.40% -28.39% -27.53% -61.91% 100.00%
EY -107.23 -79.80 -48.04 -9.14 -9.43 -4.19 2.59 -
  QoQ % -34.37% -66.11% -425.60% 3.08% -125.06% -261.78% -
  Horiz. % -4,140.15% -3,081.08% -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 0.60 0.76 1.22 1.12 0.01 0.01 1.41 -43.40%
  QoQ % -21.05% -37.70% 8.93% 11,100.00% 0.00% -99.29% -
  Horiz. % 42.55% 53.90% 86.52% 79.43% 0.71% 0.71% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 24/05/18 27/02/18 30/11/17 29/08/17 30/05/17 -
Price 0.0400 0.0500 0.0700 0.1050 0.1300 0.1400 0.1500 -
P/RPS 1.00 1.24 1.68 2.28 2.41 2.00 1.65 -28.36%
  QoQ % -19.35% -26.19% -26.32% -5.39% 20.50% 21.21% -
  Horiz. % 60.61% 75.15% 101.82% 138.18% 146.06% 121.21% 100.00%
P/EPS -0.83 -1.04 -1.46 -8.51 -10.61 -21.55 31.25 -
  QoQ % 20.19% 28.77% 82.84% 19.79% 50.77% -168.96% -
  Horiz. % -2.66% -3.33% -4.67% -27.23% -33.95% -68.96% 100.00%
EY -120.63 -95.77 -68.63 -11.75 -9.43 -4.64 3.20 -
  QoQ % -25.96% -39.55% -484.09% -24.60% -103.23% -245.00% -
  Horiz. % -3,769.69% -2,992.81% -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 0.53 0.63 0.85 0.87 0.01 0.01 1.15 -40.31%
  QoQ % -15.87% -25.88% -2.30% 8,600.00% 0.00% -99.13% -
  Horiz. % 46.09% 54.78% 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.
 


 

1888 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.700.00 
 UCREST 0.270.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 BTECH 0.320.00 
 3A 0.960.00 
 M3TECH 0.050.00 
Partners & Brokers