Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2014-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     103.55%    YoY -     139.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 51,406 74,428 64,578 39,154 29,784 29,520 28,738 10.17%
  YoY % -30.93% 15.25% 64.93% 31.46% 0.89% 2.72% -
  Horiz. % 178.88% 258.98% 224.71% 136.24% 103.64% 102.72% 100.00%
PBT -14,102 2,558 1,221 165 -578 809 560 -
  YoY % -651.17% 109.50% 638.71% 128.57% -171.50% 44.52% -
  Horiz. % -2,518.33% 456.90% 218.10% 29.52% -103.33% 144.52% 100.00%
Tax -68 -234 -146 -9 -24 -128 -316 -22.57%
  YoY % 71.02% -60.00% -1,471.49% 61.11% 81.25% 59.49% -
  Horiz. % 21.52% 74.26% 46.41% 2.95% 7.59% 40.51% 100.00%
NP -14,170 2,324 1,074 156 -602 681 244 -
  YoY % -709.75% 116.25% 588.89% 125.88% -188.45% 179.23% -
  Horiz. % -5,807.65% 952.46% 440.44% 63.93% -246.99% 279.23% 100.00%
NP to SH -11,944 2,478 1,665 234 -596 670 245 -
  YoY % -581.87% 48.84% 609.66% 139.37% -188.87% 173.37% -
  Horiz. % -4,868.48% 1,010.33% 678.81% 95.65% -242.94% 273.37% 100.00%
Tax Rate - % 9.17 % 12.01 % 5.64 % - % 15.82 % 56.43 % -
  YoY % 0.00% -23.65% 112.94% 0.00% 0.00% -71.97% -
  Horiz. % 0.00% 16.25% 21.28% 9.99% 0.00% 28.03% 100.00%
Total Cost 65,577 72,104 63,504 38,998 30,386 28,838 28,494 14.89%
  YoY % -9.05% 13.54% 62.84% 28.34% 5.37% 1.21% -
  Horiz. % 230.14% 253.04% 222.86% 136.86% 106.64% 101.21% 100.00%
Net Worth 11,647,538 119,422 88,991 7,303,979 14,154 14,730 9,813 225.04%
  YoY % 9,653.19% 34.20% -98.78% 51,500.00% -3.91% 50.11% -
  Horiz. % 118,691.10% 1,216.95% 906.84% 74,429.24% 144.24% 150.11% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 11,647,538 119,422 88,991 7,303,979 14,154 14,730 9,813 225.04%
  YoY % 9,653.19% 34.20% -98.78% 51,500.00% -3.91% 50.11% -
  Horiz. % 118,691.10% 1,216.95% 906.84% 74,429.24% 144.24% 150.11% 100.00%
NOSH 917,129 853,020 780,624 879,997 372,500 359,285 306,666 20.01%
  YoY % 7.52% 9.27% -11.29% 136.24% 3.68% 17.16% -
  Horiz. % 299.06% 278.16% 254.55% 286.96% 121.47% 117.16% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -27.57 % 3.12 % 1.66 % 0.40 % -2.02 % 2.31 % 0.85 % -
  YoY % -983.65% 87.95% 315.00% 119.80% -187.45% 171.76% -
  Horiz. % -3,243.53% 367.06% 195.29% 47.06% -237.65% 271.76% 100.00%
ROE -0.10 % 2.08 % 1.87 % 0.00 % -4.21 % 4.55 % 2.50 % -
  YoY % -104.81% 11.23% 0.00% 0.00% -192.53% 82.00% -
  Horiz. % -4.00% 83.20% 74.80% 0.00% -168.40% 182.00% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.61 8.73 8.27 4.45 8.00 8.22 9.37 -8.19%
  YoY % -35.74% 5.56% 85.84% -44.38% -2.68% -12.27% -
  Horiz. % 59.87% 93.17% 88.26% 47.49% 85.38% 87.73% 100.00%
EPS -1.31 0.29 0.21 0.03 -0.16 0.19 0.08 -
  YoY % -551.72% 38.10% 600.00% 118.75% -184.21% 137.50% -
  Horiz. % -1,637.50% 362.50% 262.50% 37.50% -200.00% 237.50% 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 12.7000 0.1400 0.1140 8.3000 0.0380 0.0410 0.0320 170.84%
  YoY % 8,971.43% 22.81% -98.63% 21,742.11% -7.32% 28.12% -
  Horiz. % 39,687.50% 437.50% 356.25% 25,937.50% 118.75% 128.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,426,077
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.60 5.22 4.53 2.75 2.09 2.07 2.02 10.10%
  YoY % -31.03% 15.23% 64.73% 31.58% 0.97% 2.48% -
  Horiz. % 178.22% 258.42% 224.26% 136.14% 103.47% 102.48% 100.00%
EPS -0.84 0.17 0.12 0.02 -0.04 0.05 0.02 -
  YoY % -594.12% 41.67% 500.00% 150.00% -180.00% 150.00% -
  Horiz. % -4,200.00% 850.00% 600.00% 100.00% -200.00% 250.00% 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 8.1675 0.0837 0.0624 5.1217 0.0099 0.0103 0.0069 224.89%
  YoY % 9,658.06% 34.13% -98.78% 51,634.34% -3.88% 49.28% -
  Horiz. % 118,369.55% 1,213.04% 904.35% 74,227.53% 143.48% 149.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1550 0.2550 0.3100 0.2600 0.0750 0.1100 0.1100 -
P/RPS 2.77 2.92 3.75 5.84 0.94 1.34 1.17 15.43%
  YoY % -5.14% -22.13% -35.79% 521.28% -29.85% 14.53% -
  Horiz. % 236.75% 249.57% 320.51% 499.15% 80.34% 114.53% 100.00%
P/EPS -11.90 87.76 145.31 975.00 -46.88 58.93 137.50 -
  YoY % -113.56% -39.60% -85.10% 2,179.78% -179.55% -57.14% -
  Horiz. % -8.65% 63.83% 105.68% 709.09% -34.09% 42.86% 100.00%
EY -8.40 1.14 0.69 0.10 -2.13 1.70 0.73 -
  YoY % -836.84% 65.22% 590.00% 104.69% -225.29% 132.88% -
  Horiz. % -1,150.68% 156.16% 94.52% 13.70% -291.78% 232.88% 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 1.82 2.72 0.03 1.97 2.68 3.44 -62.19%
  YoY % -99.45% -33.09% 8,966.67% -98.48% -26.49% -22.09% -
  Horiz. % 0.29% 52.91% 79.07% 0.87% 57.27% 77.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 -
Price 0.1400 0.2500 0.2300 0.2650 0.1050 0.0900 0.1100 -
P/RPS 2.50 2.87 2.78 5.96 1.31 1.10 1.17 13.48%
  YoY % -12.89% 3.24% -53.36% 354.96% 19.09% -5.98% -
  Horiz. % 213.68% 245.30% 237.61% 509.40% 111.97% 94.02% 100.00%
P/EPS -10.75 86.04 107.81 993.75 -65.63 48.21 137.50 -
  YoY % -112.49% -20.19% -89.15% 1,614.17% -236.13% -64.94% -
  Horiz. % -7.82% 62.57% 78.41% 722.73% -47.73% 35.06% 100.00%
EY -9.30 1.16 0.93 0.10 -1.52 2.07 0.73 -
  YoY % -901.72% 24.73% 830.00% 106.58% -173.43% 183.56% -
  Horiz. % -1,273.97% 158.90% 127.40% 13.70% -208.22% 283.56% 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 1.79 2.02 0.03 2.76 2.20 3.44 -62.19%
  YoY % -99.44% -11.39% 6,633.33% -98.91% 25.45% -36.05% -
  Horiz. % 0.29% 52.03% 58.72% 0.87% 80.23% 63.95% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers