Highlights

[EDUSPEC] QoQ TTM Result on 2014-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     144.25%    YoY -     134.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 62,511 58,422 41,119 35,911 34,865 34,091 29,264 65.63%
  QoQ % 7.00% 42.08% 14.50% 3.00% 2.27% 16.49% -
  Horiz. % 213.61% 199.64% 140.51% 122.71% 119.14% 116.49% 100.00%
PBT 8,923 8,768 1,658 400 -37 1,100 -334 -
  QoQ % 1.77% 428.83% 314.50% 1,181.08% -103.36% 429.34% -
  Horiz. % -2,671.56% -2,625.15% -496.41% -119.76% 11.08% -329.34% 100.00%
Tax -362 -365 -210 -213 -219 -221 -83 166.23%
  QoQ % 0.82% -73.81% 1.41% 2.74% 0.90% -166.27% -
  Horiz. % 436.14% 439.76% 253.01% 256.63% 263.86% 266.27% 100.00%
NP 8,561 8,403 1,448 187 -256 879 -417 -
  QoQ % 1.88% 480.32% 674.33% 173.05% -129.12% 310.79% -
  Horiz. % -2,053.00% -2,015.11% -347.24% -44.84% 61.39% -210.79% 100.00%
NP to SH 7,779 7,376 1,451 127 -287 857 -448 -
  QoQ % 5.46% 408.34% 1,042.52% 144.25% -133.49% 291.29% -
  Horiz. % -1,736.38% -1,646.43% -323.88% -28.35% 64.06% -191.29% 100.00%
Tax Rate 4.06 % 4.16 % 12.67 % 53.25 % - % 20.09 % - % -
  QoQ % -2.40% -67.17% -76.21% 0.00% 0.00% 0.00% -
  Horiz. % 20.21% 20.71% 63.07% 265.06% 0.00% 100.00% -
Total Cost 53,950 50,019 39,671 35,724 35,121 33,212 29,681 48.78%
  QoQ % 7.86% 26.08% 11.05% 1.72% 5.75% 11.90% -
  Horiz. % 181.77% 168.52% 133.66% 120.36% 118.33% 111.90% 100.00%
Net Worth 60,758 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 157.38%
  QoQ % -4.26% -98.88% 12.26% 9,571.95% -96.66% 10,558.32% -
  Horiz. % 414.53% 432.98% 38,617.86% 34,401.32% 355.68% 10,658.32% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 60,758 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 157.38%
  QoQ % -4.26% -98.88% 12.26% 9,571.95% -96.66% 10,558.32% -
  Horiz. % 414.53% 432.98% 38,617.86% 34,401.32% 355.68% 10,658.32% 100.00%
NOSH 769,090 689,807 681,960 607,500 491,818 381,025 385,714 58.22%
  QoQ % 11.49% 1.15% 12.26% 23.52% 29.08% -1.22% -
  Horiz. % 199.39% 178.84% 176.80% 157.50% 127.51% 98.78% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.70 % 14.38 % 3.52 % 0.52 % -0.73 % 2.58 % -1.42 % -
  QoQ % -4.73% 308.52% 576.92% 171.23% -128.29% 281.69% -
  Horiz. % -964.79% -1,012.68% -247.89% -36.62% 51.41% -181.69% 100.00%
ROE 12.80 % 11.62 % 0.03 % 0.00 % -0.55 % 0.05 % -3.06 % -
  QoQ % 10.15% 38,633.34% 0.00% 0.00% -1,200.00% 101.63% -
  Horiz. % -418.30% -379.74% -0.98% -0.00% 17.97% -1.63% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.13 8.47 6.03 5.91 7.09 8.95 7.59 4.68%
  QoQ % -4.01% 40.46% 2.03% -16.64% -20.78% 17.92% -
  Horiz. % 107.11% 111.59% 79.45% 77.87% 93.41% 117.92% 100.00%
EPS 1.01 1.07 0.21 0.02 -0.06 0.22 -0.12 -
  QoQ % -5.61% 409.52% 950.00% 133.33% -127.27% 283.33% -
  Horiz. % -841.67% -891.67% -175.00% -16.67% 50.00% -183.33% 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 0.0790 0.0920 8.3000 8.3000 0.1060 4.1000 0.0380 62.67%
  QoQ % -14.13% -98.89% 0.00% 7,730.19% -97.41% 10,689.47% -
  Horiz. % 207.89% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.67 5.30 3.73 3.26 3.16 3.09 2.66 65.40%
  QoQ % 6.98% 42.09% 14.42% 3.16% 2.27% 16.17% -
  Horiz. % 213.16% 199.25% 140.23% 122.56% 118.80% 116.17% 100.00%
EPS 0.71 0.67 0.13 0.01 -0.03 0.08 -0.04 -
  QoQ % 5.97% 415.38% 1,200.00% 133.33% -137.50% 300.00% -
  Horiz. % -1,775.00% -1,675.00% -325.00% -25.00% 75.00% -200.00% 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 0.0551 0.0576 5.1372 4.5763 0.0473 1.4178 0.0133 157.28%
  QoQ % -4.34% -98.88% 12.26% 9,575.05% -96.66% 10,560.15% -
  Horiz. % 414.29% 433.08% 38,625.57% 34,408.27% 355.64% 10,660.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2450 0.2650 0.2600 0.2600 0.1600 0.1250 0.0750 -
P/RPS 3.01 3.13 4.31 4.40 2.26 1.40 0.99 109.45%
  QoQ % -3.83% -27.38% -2.05% 94.69% 61.43% 41.41% -
  Horiz. % 304.04% 316.16% 435.35% 444.44% 228.28% 141.41% 100.00%
P/EPS 24.22 24.78 122.20 1,243.70 -274.18 55.58 -64.57 -
  QoQ % -2.26% -79.72% -90.17% 553.61% -593.31% 186.08% -
  Horiz. % -37.51% -38.38% -189.25% -1,926.13% 424.62% -86.08% 100.00%
EY 4.13 4.04 0.82 0.08 -0.36 1.80 -1.55 -
  QoQ % 2.23% 392.68% 925.00% 122.22% -120.00% 216.13% -
  Horiz. % -266.45% -260.65% -52.90% -5.16% 23.23% -116.13% 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 3.10 2.88 0.03 0.03 1.51 0.03 1.97 35.18%
  QoQ % 7.64% 9,500.00% 0.00% -98.01% 4,933.33% -98.48% -
  Horiz. % 157.36% 146.19% 1.52% 1.52% 76.65% 1.52% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 -
Price 0.3500 0.2950 0.2650 0.2600 0.2850 0.1250 0.1050 -
P/RPS 4.31 3.48 4.40 4.40 4.02 1.40 1.38 113.22%
  QoQ % 23.85% -20.91% 0.00% 9.45% 187.14% 1.45% -
  Horiz. % 312.32% 252.17% 318.84% 318.84% 291.30% 101.45% 100.00%
P/EPS 34.60 27.59 124.55 1,243.70 -488.39 55.58 -90.40 -
  QoQ % 25.41% -77.85% -89.99% 354.65% -978.72% 161.48% -
  Horiz. % -38.27% -30.52% -137.78% -1,375.77% 540.25% -61.48% 100.00%
EY 2.89 3.62 0.80 0.08 -0.20 1.80 -1.11 -
  QoQ % -20.17% 352.50% 900.00% 140.00% -111.11% 262.16% -
  Horiz. % -260.36% -326.13% -72.07% -7.21% 18.02% -162.16% 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 4.43 3.21 0.03 0.03 2.69 0.03 2.76 36.97%
  QoQ % 38.01% 10,600.00% 0.00% -98.88% 8,866.67% -98.91% -
  Horiz. % 160.51% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers