Highlights

[EDUSPEC] QoQ TTM Result on 2015-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     -36.26%    YoY -     3,803.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 76,941 76,008 77,490 65,908 62,511 58,422 41,119 51.68%
  QoQ % 1.23% -1.91% 17.57% 5.43% 7.00% 42.08% -
  Horiz. % 187.12% 184.85% 188.45% 160.29% 152.02% 142.08% 100.00%
PBT 11,382 11,949 9,560 5,749 8,923 8,768 1,658 259.94%
  QoQ % -4.75% 24.99% 66.29% -35.57% 1.77% 428.83% -
  Horiz. % 686.49% 720.69% 576.60% 346.74% 538.18% 528.83% 100.00%
Tax -509 -751 -468 -375 -362 -365 -210 80.15%
  QoQ % 32.22% -60.47% -24.80% -3.59% 0.82% -73.81% -
  Horiz. % 242.38% 357.62% 222.86% 178.57% 172.38% 173.81% 100.00%
NP 10,873 11,198 9,092 5,374 8,561 8,403 1,448 282.05%
  QoQ % -2.90% 23.16% 69.18% -37.23% 1.88% 480.32% -
  Horiz. % 750.90% 773.34% 627.90% 371.13% 591.23% 580.32% 100.00%
NP to SH 8,813 9,790 8,506 4,958 7,779 7,376 1,451 231.80%
  QoQ % -9.98% 15.10% 71.56% -36.26% 5.46% 408.34% -
  Horiz. % 607.37% 674.71% 586.22% 341.70% 536.11% 508.34% 100.00%
Tax Rate 4.47 % 6.29 % 4.90 % 6.52 % 4.06 % 4.16 % 12.67 % -49.98%
  QoQ % -28.93% 28.37% -24.85% 60.59% -2.40% -67.17% -
  Horiz. % 35.28% 49.64% 38.67% 51.46% 32.04% 32.83% 100.00%
Total Cost 66,068 64,810 68,398 60,534 53,950 50,019 39,671 40.37%
  QoQ % 1.94% -5.25% 12.99% 12.20% 7.86% 26.08% -
  Horiz. % 166.54% 163.37% 172.41% 152.59% 135.99% 126.08% 100.00%
Net Worth 95,934 99,913 90,319 83,424 60,758 63,462 5,660,274 -93.35%
  QoQ % -3.98% 10.62% 8.26% 37.31% -4.26% -98.88% -
  Horiz. % 1.69% 1.77% 1.60% 1.47% 1.07% 1.12% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 95,934 99,913 90,319 83,424 60,758 63,462 5,660,274 -93.35%
  QoQ % -3.98% 10.62% 8.26% 37.31% -4.26% -98.88% -
  Horiz. % 1.69% 1.77% 1.60% 1.47% 1.07% 1.12% 100.00%
NOSH 848,979 805,754 792,272 779,666 769,090 689,807 681,960 15.68%
  QoQ % 5.36% 1.70% 1.62% 1.38% 11.49% 1.15% -
  Horiz. % 124.49% 118.15% 116.18% 114.33% 112.78% 101.15% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.13 % 14.73 % 11.73 % 8.15 % 13.70 % 14.38 % 3.52 % 151.94%
  QoQ % -4.07% 25.58% 43.93% -40.51% -4.73% 308.52% -
  Horiz. % 401.42% 418.47% 333.24% 231.53% 389.20% 408.52% 100.00%
ROE 9.19 % 9.80 % 9.42 % 5.94 % 12.80 % 11.62 % 0.03 % 4,397.12%
  QoQ % -6.22% 4.03% 58.59% -53.59% 10.15% 38,633.34% -
  Horiz. % 30,633.33% 32,666.67% 31,400.00% 19,800.00% 42,666.67% 38,733.34% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.06 9.43 9.78 8.45 8.13 8.47 6.03 31.08%
  QoQ % -3.92% -3.58% 15.74% 3.94% -4.01% 40.46% -
  Horiz. % 150.25% 156.38% 162.19% 140.13% 134.83% 140.46% 100.00%
EPS 1.04 1.22 1.07 0.64 1.01 1.07 0.21 189.70%
  QoQ % -14.75% 14.02% 67.19% -36.63% -5.61% 409.52% -
  Horiz. % 495.24% 580.95% 509.52% 304.76% 480.95% 509.52% 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 0.1130 0.1240 0.1140 0.1070 0.0790 0.0920 8.3000 -94.25%
  QoQ % -8.87% 8.77% 6.54% 35.44% -14.13% -98.89% -
  Horiz. % 1.36% 1.49% 1.37% 1.29% 0.95% 1.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.69 5.63 5.74 4.88 4.63 4.32 3.04 51.70%
  QoQ % 1.07% -1.92% 17.62% 5.40% 7.18% 42.11% -
  Horiz. % 187.17% 185.20% 188.82% 160.53% 152.30% 142.11% 100.00%
EPS 0.65 0.72 0.63 0.37 0.58 0.55 0.11 225.79%
  QoQ % -9.72% 14.29% 70.27% -36.21% 5.45% 400.00% -
  Horiz. % 590.91% 654.55% 572.73% 336.36% 527.27% 500.00% 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 0.0710 0.0740 0.0668 0.0617 0.0450 0.0470 4.1895 -93.35%
  QoQ % -4.05% 10.78% 8.27% 37.11% -4.26% -98.88% -
  Horiz. % 1.69% 1.77% 1.59% 1.47% 1.07% 1.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3150 0.2550 0.3100 0.3600 0.2450 0.2650 0.2600 -
P/RPS 3.48 2.70 3.17 4.26 3.01 3.13 4.31 -13.26%
  QoQ % 28.89% -14.83% -25.59% 41.53% -3.83% -27.38% -
  Horiz. % 80.74% 62.65% 73.55% 98.84% 69.84% 72.62% 100.00%
P/EPS 30.34 20.99 28.87 56.61 24.22 24.78 122.20 -60.40%
  QoQ % 44.55% -27.29% -49.00% 133.73% -2.26% -79.72% -
  Horiz. % 24.83% 17.18% 23.63% 46.33% 19.82% 20.28% 100.00%
EY 3.30 4.76 3.46 1.77 4.13 4.04 0.82 152.37%
  QoQ % -30.67% 37.57% 95.48% -57.14% 2.23% 392.68% -
  Horiz. % 402.44% 580.49% 421.95% 215.85% 503.66% 492.68% 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 2.79 2.06 2.72 3.36 3.10 2.88 0.03 1,935.81%
  QoQ % 35.44% -24.26% -19.05% 8.39% 7.64% 9,500.00% -
  Horiz. % 9,300.00% 6,866.67% 9,066.67% 11,200.00% 10,333.33% 9,600.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 -
Price 0.3000 0.3150 0.2300 0.3550 0.3500 0.2950 0.2650 -
P/RPS 3.31 3.34 2.35 4.20 4.31 3.48 4.40 -17.24%
  QoQ % -0.90% 42.13% -44.05% -2.55% 23.85% -20.91% -
  Horiz. % 75.23% 75.91% 53.41% 95.45% 97.95% 79.09% 100.00%
P/EPS 28.90 25.93 21.42 55.83 34.60 27.59 124.55 -62.14%
  QoQ % 11.45% 21.06% -61.63% 61.36% 25.41% -77.85% -
  Horiz. % 23.20% 20.82% 17.20% 44.83% 27.78% 22.15% 100.00%
EY 3.46 3.86 4.67 1.79 2.89 3.62 0.80 164.75%
  QoQ % -10.36% -17.34% 160.89% -38.06% -20.17% 352.50% -
  Horiz. % 432.50% 482.50% 583.75% 223.75% 361.25% 452.50% 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 2.65 2.54 2.02 3.32 4.43 3.21 0.03 1,867.30%
  QoQ % 4.33% 25.74% -39.16% -25.06% 38.01% 10,600.00% -
  Horiz. % 8,833.33% 8,466.67% 6,733.33% 11,066.67% 14,766.67% 10,700.00% 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.
 


 

181  229  513  1371 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.07+0.01 
 HSI-H8F 0.275-0.06 
 ARMADA 0.515-0.01 
 KNM 0.43-0.01 
 HSI-C7F 0.255+0.05 
 HSI-C7J 0.14+0.02 
 HHGROUP 0.05-0.01 
 BORNOIL 0.0450.00 
 HSI-C7K 0.42+0.045 
Partners & Brokers