Highlights

[EDUSPEC] QoQ TTM Result on 2017-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     7.02%    YoY -     -54.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 45,561 49,550 64,191 83,364 81,519 81,457 83,395 -33.10%
  QoQ % -8.05% -22.81% -23.00% 2.26% 0.08% -2.32% -
  Horiz. % 54.63% 59.42% 76.97% 99.96% 97.75% 97.68% 100.00%
PBT -14,899 -13,904 -5,308 7,259 7,293 7,188 12,952 -
  QoQ % -7.16% -161.94% -173.12% -0.47% 1.46% -44.50% -
  Horiz. % -115.03% -107.35% -40.98% 56.05% 56.31% 55.50% 100.00%
Tax -666 -247 -1,960 -2,376 -2,359 -2,109 -422 35.44%
  QoQ % -169.64% 87.40% 17.51% -0.72% -11.85% -399.76% -
  Horiz. % 157.82% 58.53% 464.45% 563.03% 559.00% 499.76% 100.00%
NP -15,565 -14,151 -7,268 4,883 4,934 5,079 12,530 -
  QoQ % -9.99% -94.70% -248.84% -1.03% -2.85% -59.47% -
  Horiz. % -124.22% -112.94% -58.00% 38.97% 39.38% 40.53% 100.00%
NP to SH -12,213 -11,278 -5,957 4,393 4,105 4,458 10,601 -
  QoQ % -8.29% -89.32% -235.60% 7.02% -7.92% -57.95% -
  Horiz. % -115.21% -106.39% -56.19% 41.44% 38.72% 42.05% 100.00%
Tax Rate - % - % - % 32.73 % 32.35 % 29.34 % 3.26 % -
  QoQ % 0.00% 0.00% 0.00% 1.17% 10.26% 800.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,003.99% 992.33% 900.00% 100.00%
Total Cost 61,126 63,701 71,459 78,481 76,585 76,378 70,865 -9.36%
  QoQ % -4.04% -10.86% -8.95% 2.48% 0.27% 7.78% -
  Horiz. % 86.26% 89.89% 100.84% 110.75% 108.07% 107.78% 100.00%
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 12,223,713 119,422 0.19%
  QoQ % -98.96% -1.23% 9,614.59% 15.77% -99.15% 10,135.66% -
  Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 10,235.66% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 12,223,713 119,422 0.19%
  QoQ % -98.96% -1.23% 9,614.59% 15.77% -99.15% 10,135.66% -
  Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 10,235.66% 100.00%
NOSH 989,797 920,331 917,129 915,247 790,576 866,930 853,020 10.39%
  QoQ % 7.55% 0.35% 0.21% 15.77% -8.81% 1.63% -
  Horiz. % 116.03% 107.89% 107.52% 107.29% 92.68% 101.63% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -34.16 % -28.56 % -11.32 % 5.86 % 6.05 % 6.24 % 15.02 % -
  QoQ % -19.61% -152.30% -293.17% -3.14% -3.04% -58.46% -
  Horiz. % -227.43% -190.15% -75.37% 39.01% 40.28% 41.54% 100.00%
ROE -10.20 % -0.10 % -0.05 % 3.66 % 3.96 % 0.04 % 8.88 % -
  QoQ % -10,100.00% -100.00% -101.37% -7.58% 9,800.00% -99.55% -
  Horiz. % -114.86% -1.13% -0.56% 41.22% 44.59% 0.45% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.60 5.38 7.00 9.11 10.31 9.40 9.78 -39.44%
  QoQ % -14.50% -23.14% -23.16% -11.64% 9.68% -3.89% -
  Horiz. % 47.03% 55.01% 71.57% 93.15% 105.42% 96.11% 100.00%
EPS -1.23 -1.23 -0.65 0.48 0.52 0.51 1.24 -
  QoQ % 0.00% -89.23% -235.42% -7.69% 1.96% -58.87% -
  Horiz. % -99.19% -99.19% -52.42% 38.71% 41.94% 41.13% 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 0.1210 12.5000 12.7000 0.1310 0.1310 14.1000 0.1400 -9.24%
  QoQ % -99.03% -1.57% 9,594.66% 0.00% -99.07% 9,971.43% -
  Horiz. % 86.43% 8,928.57% 9,071.43% 93.57% 93.57% 10,071.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,781,268
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.64 1.78 2.31 3.00 2.93 2.93 3.00 -33.07%
  QoQ % -7.87% -22.94% -23.00% 2.39% 0.00% -2.33% -
  Horiz. % 54.67% 59.33% 77.00% 100.00% 97.67% 97.67% 100.00%
EPS -0.44 -0.41 -0.21 0.16 0.15 0.16 0.38 -
  QoQ % -7.32% -95.24% -231.25% 6.67% -6.25% -57.89% -
  Horiz. % -115.79% -107.89% -55.26% 42.11% 39.47% 42.11% 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 0.0431 4.1363 4.1879 0.0431 0.0372 4.3950 0.0429 0.31%
  QoQ % -98.96% -1.23% 9,616.71% 15.86% -99.15% 10,144.75% -
  Horiz. % 100.47% 9,641.73% 9,762.00% 100.47% 86.71% 10,244.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1350 0.1300 0.1550 0.1850 0.1950 0.2400 0.2550 -
P/RPS 2.93 2.41 2.21 2.03 1.89 2.55 2.61 7.99%
  QoQ % 21.58% 9.05% 8.87% 7.41% -25.88% -2.30% -
  Horiz. % 112.26% 92.34% 84.67% 77.78% 72.41% 97.70% 100.00%
P/EPS -10.94 -10.61 -23.86 38.54 37.55 46.67 20.52 -
  QoQ % -3.11% 55.53% -161.91% 2.64% -19.54% 127.44% -
  Horiz. % -53.31% -51.71% -116.28% 187.82% 182.99% 227.44% 100.00%
EY -9.14 -9.43 -4.19 2.59 2.66 2.14 4.87 -
  QoQ % 3.08% -125.06% -261.78% -2.63% 24.30% -56.06% -
  Horiz. % -187.68% -193.63% -86.04% 53.18% 54.62% 43.94% 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 1.12 0.01 0.01 1.41 1.49 0.02 1.82 -27.59%
  QoQ % 11,100.00% 0.00% -99.29% -5.37% 7,350.00% -98.90% -
  Horiz. % 61.54% 0.55% 0.55% 77.47% 81.87% 1.10% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 30/05/17 27/02/17 30/11/16 30/08/16 -
Price 0.1050 0.1300 0.1400 0.1500 0.1850 0.2000 0.2500 -
P/RPS 2.28 2.41 2.00 1.65 1.79 2.13 2.56 -7.41%
  QoQ % -5.39% 20.50% 21.21% -7.82% -15.96% -16.80% -
  Horiz. % 89.06% 94.14% 78.12% 64.45% 69.92% 83.20% 100.00%
P/EPS -8.51 -10.61 -21.55 31.25 35.63 38.89 20.12 -
  QoQ % 19.79% 50.77% -168.96% -12.29% -8.38% 93.29% -
  Horiz. % -42.30% -52.73% -107.11% 155.32% 177.09% 193.29% 100.00%
EY -11.75 -9.43 -4.64 3.20 2.81 2.57 4.97 -
  QoQ % -24.60% -103.23% -245.00% 13.88% 9.34% -48.29% -
  Horiz. % -236.42% -189.74% -93.36% 64.39% 56.54% 51.71% 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 0.87 0.01 0.01 1.15 1.41 0.01 1.79 -38.10%
  QoQ % 8,600.00% 0.00% -99.13% -18.44% 14,000.00% -99.44% -
  Horiz. % 48.60% 0.56% 0.56% 64.25% 78.77% 0.56% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers