Highlights

[EDUSPEC] YoY Annual (Unaudited) Result on 2014-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend YoY -     706.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 49,550 81,457 76,008 58,422 34,091 29,066 28,030 9.95%
  YoY % -39.17% 7.17% 30.10% 71.37% 17.29% 3.70% -
  Horiz. % 176.77% 290.61% 271.17% 208.43% 121.62% 103.70% 100.00%
PBT -13,904 7,188 11,949 8,768 1,100 707 817 -
  YoY % -293.43% -39.84% 36.28% 697.09% 55.59% -13.46% -
  Horiz. % -1,701.84% 879.80% 1,462.55% 1,073.19% 134.64% 86.54% 100.00%
Tax -666 -2,504 -751 -365 -252 -160 -327 12.57%
  YoY % 73.40% -233.42% -105.75% -44.84% -57.50% 51.07% -
  Horiz. % 203.67% 765.75% 229.66% 111.62% 77.06% 48.93% 100.00%
NP -14,570 4,684 11,198 8,403 848 547 490 -
  YoY % -411.06% -58.17% 33.26% 890.92% 55.03% 11.63% -
  Horiz. % -2,973.47% 955.92% 2,285.31% 1,714.90% 173.06% 111.63% 100.00%
NP to SH -11,881 4,257 9,790 6,884 854 549 354 -
  YoY % -379.09% -56.52% 42.21% 706.09% 55.56% 55.08% -
  Horiz. % -3,356.21% 1,202.54% 2,765.54% 1,944.63% 241.24% 155.08% 100.00%
Tax Rate - % 34.84 % 6.29 % 4.16 % 22.91 % 22.63 % 40.02 % -
  YoY % 0.00% 453.90% 51.20% -81.84% 1.24% -43.45% -
  Horiz. % 0.00% 87.06% 15.72% 10.39% 57.25% 56.55% 100.00%
Total Cost 64,120 76,773 64,810 50,019 33,243 28,519 27,540 15.11%
  YoY % -16.48% 18.46% 29.57% 50.46% 16.56% 3.55% -
  Horiz. % 232.82% 278.77% 235.33% 181.62% 120.71% 103.55% 100.00%
Net Worth 11,504,137 122,237 100,327 57,446 15,777 1,427,399 14,159 205.16%
  YoY % 9,311.33% 21.84% 74.65% 264.10% -98.89% 9,980.51% -
  Horiz. % 81,243.91% 863.26% 708.53% 405.69% 111.42% 10,080.51% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 11,504,137 122,237 100,327 57,446 15,777 1,427,399 14,159 205.16%
  YoY % 9,311.33% 21.84% 74.65% 264.10% -98.89% 9,980.51% -
  Horiz. % 81,243.91% 863.26% 708.53% 405.69% 111.42% 10,080.51% 100.00%
NOSH 920,331 866,930 809,090 692,121 384,814 365,999 321,818 19.12%
  YoY % 6.16% 7.15% 16.90% 79.86% 5.14% 13.73% -
  Horiz. % 285.98% 269.39% 251.41% 215.07% 119.58% 113.73% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -29.40 % 5.75 % 14.73 % 14.38 % 2.49 % 1.88 % 1.75 % -
  YoY % -611.30% -60.96% 2.43% 477.51% 32.45% 7.43% -
  Horiz. % -1,680.00% 328.57% 841.71% 821.71% 142.29% 107.43% 100.00%
ROE -0.10 % 3.48 % 9.76 % 11.98 % 5.41 % 0.04 % 2.50 % -
  YoY % -102.87% -64.34% -18.53% 121.44% 13,425.00% -98.40% -
  Horiz. % -4.00% 139.20% 390.40% 479.20% 216.40% 1.60% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.38 9.40 9.39 8.44 8.86 7.94 8.71 -7.71%
  YoY % -42.77% 0.11% 11.26% -4.74% 11.59% -8.84% -
  Horiz. % 61.77% 107.92% 107.81% 96.90% 101.72% 91.16% 100.00%
EPS -1.29 0.49 1.21 0.99 0.27 0.15 0.11 -
  YoY % -363.27% -59.50% 22.22% 266.67% 80.00% 36.36% -
  Horiz. % -1,172.73% 445.45% 1,100.00% 900.00% 245.45% 136.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 12.5000 0.1410 0.1240 0.0830 0.0410 3.9000 0.0440 156.17%
  YoY % 8,765.25% 13.71% 49.40% 102.44% -98.95% 8,763.64% -
  Horiz. % 28,409.09% 320.45% 281.82% 188.64% 93.18% 8,863.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,267,744
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.91 6.43 6.00 4.61 2.69 2.29 2.21 9.97%
  YoY % -39.19% 7.17% 30.15% 71.38% 17.47% 3.62% -
  Horiz. % 176.92% 290.95% 271.49% 208.60% 121.72% 103.62% 100.00%
EPS -0.94 0.34 0.77 0.54 0.07 0.04 0.03 -
  YoY % -376.47% -55.84% 42.59% 671.43% 75.00% 33.33% -
  Horiz. % -3,133.33% 1,133.33% 2,566.67% 1,800.00% 233.33% 133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.0745 0.0964 0.0791 0.0453 0.0124 1.1259 0.0112 205.02%
  YoY % 9,313.38% 21.87% 74.61% 265.32% -98.90% 9,952.68% -
  Horiz. % 81,022.33% 860.71% 706.25% 404.46% 110.71% 10,052.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1300 0.2400 0.2550 0.2650 0.1250 0.0900 0.0900 -
P/RPS 2.41 2.55 2.71 3.14 1.41 1.13 1.03 15.21%
  YoY % -5.49% -5.90% -13.69% 122.70% 24.78% 9.71% -
  Horiz. % 233.98% 247.57% 263.11% 304.85% 136.89% 109.71% 100.00%
P/EPS -10.07 48.88 21.07 26.64 56.33 60.00 81.82 -
  YoY % -120.60% 131.99% -20.91% -52.71% -6.12% -26.67% -
  Horiz. % -12.31% 59.74% 25.75% 32.56% 68.85% 73.33% 100.00%
EY -9.93 2.05 4.75 3.75 1.78 1.67 1.22 -
  YoY % -584.39% -56.84% 26.67% 110.67% 6.59% 36.89% -
  Horiz. % -813.93% 168.03% 389.34% 307.38% 145.90% 136.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 1.70 2.06 3.19 3.05 0.02 2.05 -58.78%
  YoY % -99.41% -17.48% -35.42% 4.59% 15,150.00% -99.02% -
  Horiz. % 0.49% 82.93% 100.49% 155.61% 148.78% 0.98% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 -
Price 0.1300 0.2000 0.3150 0.2950 0.1250 0.0800 0.1200 -
P/RPS 2.41 2.13 3.35 3.49 1.41 1.01 1.38 9.73%
  YoY % 13.15% -36.42% -4.01% 147.52% 39.60% -26.81% -
  Horiz. % 174.64% 154.35% 242.75% 252.90% 102.17% 73.19% 100.00%
P/EPS -10.07 40.73 26.03 29.66 56.33 53.33 109.09 -
  YoY % -124.72% 56.47% -12.24% -47.35% 5.63% -51.11% -
  Horiz. % -9.23% 37.34% 23.86% 27.19% 51.64% 48.89% 100.00%
EY -9.93 2.46 3.84 3.37 1.78 1.88 0.92 -
  YoY % -503.66% -35.94% 13.95% 89.33% -5.32% 104.35% -
  Horiz. % -1,079.35% 267.39% 417.39% 366.30% 193.48% 204.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 1.42 2.54 3.55 3.05 0.02 2.73 -60.70%
  YoY % -99.30% -44.09% -28.45% 16.39% 15,150.00% -99.27% -
  Horiz. % 0.37% 52.01% 93.04% 130.04% 111.72% 0.73% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers