Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2013-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     88.70%    YoY -     -188.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Revenue 74,428 64,578 39,154 29,784 29,520 28,738 4,213 56.45%
  YoY % 15.25% 64.93% 31.46% 0.89% 2.72% 582.09% -
  Horiz. % 1,766.49% 1,532.72% 929.30% 706.90% 700.63% 682.09% 100.00%
PBT 2,558 1,221 165 -578 809 560 -836 -
  YoY % 109.50% 638.71% 128.57% -171.50% 44.52% 166.99% -
  Horiz. % -306.06% -146.09% -19.78% 69.22% -96.81% -66.99% 100.00%
Tax -234 -146 -9 -24 -128 -316 138 -
  YoY % -60.00% -1,471.49% 61.11% 81.25% 59.49% -327.88% -
  Horiz. % -169.23% -105.77% -6.73% -17.31% -92.31% -227.88% 100.00%
NP 2,324 1,074 156 -602 681 244 -697 -
  YoY % 116.25% 588.89% 125.88% -188.45% 179.23% 134.99% -
  Horiz. % -333.27% -154.11% -22.37% 86.42% -97.71% -34.99% 100.00%
NP to SH 2,478 1,665 234 -596 670 245 -697 -
  YoY % 48.84% 609.66% 139.37% -188.87% 173.37% 135.18% -
  Horiz. % -355.45% -238.81% -33.65% 85.47% -96.18% -35.18% 100.00%
Tax Rate 9.17 % 12.01 % 5.64 % - % 15.82 % 56.43 % - % -
  YoY % -23.65% 112.94% 0.00% 0.00% -71.97% 0.00% -
  Horiz. % 16.25% 21.28% 9.99% 0.00% 28.03% 100.00% -
Total Cost 72,104 63,504 38,998 30,386 28,838 28,494 4,910 52.00%
  YoY % 13.54% 62.84% 28.34% 5.37% 1.21% 480.26% -
  Horiz. % 1,468.31% 1,293.19% 794.16% 618.79% 587.27% 580.26% 100.00%
Net Worth 119,422 88,991 7,303,979 14,154 14,730 9,813 1,045 109.25%
  YoY % 34.20% -98.78% 51,500.00% -3.91% 50.11% 838.18% -
  Horiz. % 11,417.10% 8,507.77% 698,277.88% 1,353.25% 1,408.29% 938.18% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Net Worth 119,422 88,991 7,303,979 14,154 14,730 9,813 1,045 109.25%
  YoY % 34.20% -98.78% 51,500.00% -3.91% 50.11% 838.18% -
  Horiz. % 11,417.10% 8,507.77% 698,277.88% 1,353.25% 1,408.29% 938.18% 100.00%
NOSH 853,020 780,624 879,997 372,500 359,285 306,666 137,631 32.88%
  YoY % 9.27% -11.29% 136.24% 3.68% 17.16% 122.82% -
  Horiz. % 619.79% 567.18% 639.39% 270.65% 261.05% 222.82% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
NP Margin 3.12 % 1.66 % 0.40 % -2.02 % 2.31 % 0.85 % -16.55 % -
  YoY % 87.95% 315.00% 119.80% -187.45% 171.76% 105.14% -
  Horiz. % -18.85% -10.03% -2.42% 12.21% -13.96% -5.14% 100.00%
ROE 2.08 % 1.87 % 0.00 % -4.21 % 4.55 % 2.50 % -66.67 % -
  YoY % 11.23% 0.00% 0.00% -192.53% 82.00% 103.75% -
  Horiz. % -3.12% -2.80% -0.00% 6.31% -6.82% -3.75% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
RPS 8.73 8.27 4.45 8.00 8.22 9.37 3.06 17.75%
  YoY % 5.56% 85.84% -44.38% -2.68% -12.27% 206.21% -
  Horiz. % 285.29% 270.26% 145.42% 261.44% 268.63% 306.21% 100.00%
EPS 0.29 0.21 0.03 -0.16 0.19 0.08 -0.51 -
  YoY % 38.10% 600.00% 118.75% -184.21% 137.50% 115.69% -
  Horiz. % -56.86% -41.18% -5.88% 31.37% -37.25% -15.69% 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 0.1400 0.1140 8.3000 0.0380 0.0410 0.0320 0.0076 57.47%
  YoY % 22.81% -98.63% 21,742.11% -7.32% 28.12% 321.05% -
  Horiz. % 1,842.11% 1,500.00% 109,210.52% 500.00% 539.47% 421.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
RPS 5.51 4.78 2.90 2.20 2.18 2.13 0.31 56.60%
  YoY % 15.27% 64.83% 31.82% 0.92% 2.35% 587.10% -
  Horiz. % 1,777.42% 1,541.94% 935.48% 709.68% 703.23% 687.10% 100.00%
EPS 0.18 0.12 0.02 -0.04 0.05 0.02 -0.05 -
  YoY % 50.00% 500.00% 150.00% -180.00% 150.00% 140.00% -
  Horiz. % -360.00% -240.00% -40.00% 80.00% -100.00% -40.00% 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 0.0884 0.0659 5.4060 0.0105 0.0109 0.0073 0.0008 108.19%
  YoY % 34.14% -98.78% 51,385.72% -3.67% 49.32% 812.50% -
  Horiz. % 11,050.00% 8,237.50% 675,750.06% 1,312.50% 1,362.50% 912.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 -
Price 0.2550 0.3100 0.2600 0.0750 0.1100 0.1100 0.0900 -
P/RPS 2.92 3.75 5.84 0.94 1.34 1.17 2.94 -0.11%
  YoY % -22.13% -35.79% 521.28% -29.85% 14.53% -60.20% -
  Horiz. % 99.32% 127.55% 198.64% 31.97% 45.58% 39.80% 100.00%
P/EPS 87.76 145.31 975.00 -46.88 58.93 137.50 -17.76 -
  YoY % -39.60% -85.10% 2,179.78% -179.55% -57.14% 874.21% -
  Horiz. % -494.14% -818.19% -5,489.86% 263.96% -331.81% -774.21% 100.00%
EY 1.14 0.69 0.10 -2.13 1.70 0.73 -5.63 -
  YoY % 65.22% 590.00% 104.69% -225.29% 132.88% 112.97% -
  Horiz. % -20.25% -12.26% -1.78% 37.83% -30.20% -12.97% 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 1.82 2.72 0.03 1.97 2.68 3.44 11.84 -25.31%
  YoY % -33.09% 8,966.67% -98.48% -26.49% -22.09% -70.95% -
  Horiz. % 15.37% 22.97% 0.25% 16.64% 22.64% 29.05% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Date 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 21/04/10 -
Price 0.2500 0.2300 0.2650 0.1050 0.0900 0.1100 0.1200 -
P/RPS 2.87 2.78 5.96 1.31 1.10 1.17 3.92 -4.74%
  YoY % 3.24% -53.36% 354.96% 19.09% -5.98% -70.15% -
  Horiz. % 73.21% 70.92% 152.04% 33.42% 28.06% 29.85% 100.00%
P/EPS 86.04 107.81 993.75 -65.63 48.21 137.50 -23.68 -
  YoY % -20.19% -89.15% 1,614.17% -236.13% -64.94% 680.66% -
  Horiz. % -363.34% -455.28% -4,196.58% 277.15% -203.59% -580.66% 100.00%
EY 1.16 0.93 0.10 -1.52 2.07 0.73 -4.22 -
  YoY % 24.73% 830.00% 106.58% -173.43% 183.56% 117.30% -
  Horiz. % -27.49% -22.04% -2.37% 36.02% -49.05% -17.30% 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 1.79 2.02 0.03 2.76 2.20 3.44 15.79 -28.77%
  YoY % -11.39% 6,633.33% -98.91% 25.45% -36.05% -78.21% -
  Horiz. % 11.34% 12.79% 0.19% 17.48% 13.93% 21.79% 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.
 


 

189  233  510  1362 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.01 
 TIGER 0.07+0.01 
 HSI-H8F 0.28-0.055 
 ARMADA 0.515-0.01 
 KNM 0.43-0.01 
 HSI-C7F 0.25+0.045 
 HSI-C7J 0.14+0.02 
 HHGROUP 0.05-0.01 
 BORNOIL 0.05+0.005 
 HSI-C7K 0.42+0.045 
Partners & Brokers