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 - 7,795,869
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.99 0.97 0.99 0.85 0.80 0.75 0.53 51.50%
  QoQ % 2.06% -2.02% 16.47% 6.25% 6.67% 41.51% -
  Horiz. % 186.79% 183.02% 186.79% 160.38% 150.94% 141.51% 100.00%
EPS 0.11 0.13 0.11 0.06 0.10 0.09 0.02 210.62%
  QoQ % -15.38% 18.18% 83.33% -40.00% 11.11% 350.00% -
  Horiz. % 550.00% 650.00% 550.00% 300.00% 500.00% 450.00% 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 0.0123 0.0128 0.0116 0.0107 0.0078 0.0081 0.7261 -93.35%
  QoQ % -3.91% 10.34% 8.41% 37.18% -3.70% -98.88% -
  Horiz. % 1.69% 1.76% 1.60% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS