Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2015-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     114.55%    YoY -     609.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 38,901 51,406 74,428 64,578 39,154 29,784 29,520 4.70%
  YoY % -24.33% -30.93% 15.25% 64.93% 31.46% 0.89% -
  Horiz. % 131.78% 174.14% 252.13% 218.76% 132.64% 100.89% 100.00%
PBT -60,152 -14,102 2,558 1,221 165 -578 809 -
  YoY % -326.53% -651.17% 109.50% 638.71% 128.57% -171.50% -
  Horiz. % -7,432.29% -1,742.50% 316.15% 150.91% 20.43% -71.50% 100.00%
Tax -50 -68 -234 -146 -9 -24 -128 -14.31%
  YoY % 25.49% 71.02% -60.00% -1,471.49% 61.11% 81.25% -
  Horiz. % 39.58% 53.12% 183.33% 114.58% 7.29% 18.75% 100.00%
NP -60,202 -14,170 2,324 1,074 156 -602 681 -
  YoY % -324.84% -709.75% 116.25% 588.89% 125.88% -188.45% -
  Horiz. % -8,836.01% -2,079.84% 341.10% 157.73% 22.90% -88.45% 100.00%
NP to SH -59,802 -11,944 2,478 1,665 234 -596 670 -
  YoY % -400.69% -581.87% 48.84% 609.66% 139.37% -188.87% -
  Horiz. % -8,916.91% -1,780.92% 369.58% 248.31% 34.99% -88.87% 100.00%
Tax Rate - % - % 9.17 % 12.01 % 5.64 % - % 15.82 % -
  YoY % 0.00% 0.00% -23.65% 112.94% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.96% 75.92% 35.65% 0.00% 100.00%
Total Cost 99,103 65,577 72,104 63,504 38,998 30,386 28,838 22.83%
  YoY % 51.13% -9.05% 13.54% 62.84% 28.34% 5.37% -
  Horiz. % 343.65% 227.39% 250.03% 220.20% 135.23% 105.37% 100.00%
Net Worth 78,822 11,647,538 119,422 88,991 7,303,979 14,154 14,730 32.24%
  YoY % -99.32% 9,653.19% 34.20% -98.78% 51,500.00% -3.91% -
  Horiz. % 535.09% 79,069.83% 810.71% 604.12% 49,583.39% 96.09% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 78,822 11,647,538 119,422 88,991 7,303,979 14,154 14,730 32.24%
  YoY % -99.32% 9,653.19% 34.20% -98.78% 51,500.00% -3.91% -
  Horiz. % 535.09% 79,069.83% 810.71% 604.12% 49,583.39% 96.09% 100.00%
NOSH 997,751 917,129 853,020 780,624 879,997 372,500 359,285 18.55%
  YoY % 8.79% 7.52% 9.27% -11.29% 136.24% 3.68% -
  Horiz. % 277.70% 255.26% 237.42% 217.27% 244.93% 103.68% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -154.76 % -27.57 % 3.12 % 1.66 % 0.40 % -2.02 % 2.31 % -
  YoY % -461.33% -983.65% 87.95% 315.00% 119.80% -187.45% -
  Horiz. % -6,699.57% -1,193.51% 135.06% 71.86% 17.32% -87.45% 100.00%
ROE -75.87 % -0.10 % 2.08 % 1.87 % 0.00 % -4.21 % 4.55 % -
  YoY % -75,770.00% -104.81% 11.23% 0.00% 0.00% -192.53% -
  Horiz. % -1,667.47% -2.20% 45.71% 41.10% 0.00% -92.53% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.90 5.61 8.73 8.27 4.45 8.00 8.22 -11.68%
  YoY % -30.48% -35.74% 5.56% 85.84% -44.38% -2.68% -
  Horiz. % 47.45% 68.25% 106.20% 100.61% 54.14% 97.32% 100.00%
EPS -6.00 -1.31 0.29 0.21 0.03 -0.16 0.19 -
  YoY % -358.02% -551.72% 38.10% 600.00% 118.75% -184.21% -
  Horiz. % -3,157.89% -689.47% 152.63% 110.53% 15.79% -84.21% 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 0.0790 12.7000 0.1400 0.1140 8.3000 0.0380 0.0410 11.55%
  YoY % -99.38% 8,971.43% 22.81% -98.63% 21,742.11% -7.32% -
  Horiz. % 192.68% 30,975.61% 341.46% 278.05% 20,243.90% 92.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.57 3.40 4.92 4.27 2.59 1.97 1.95 4.71%
  YoY % -24.41% -30.89% 15.22% 64.86% 31.47% 1.03% -
  Horiz. % 131.79% 174.36% 252.31% 218.97% 132.82% 101.03% 100.00%
EPS -3.95 -0.79 0.16 0.11 0.02 -0.04 0.04 -
  YoY % -400.00% -593.75% 45.45% 450.00% 150.00% -200.00% -
  Horiz. % -9,875.00% -1,975.00% 400.00% 275.00% 50.00% -100.00% 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 0.0521 7.6994 0.0789 0.0588 4.8282 0.0094 0.0097 32.32%
  YoY % -99.32% 9,658.43% 34.18% -98.78% 51,263.83% -3.09% -
  Horiz. % 537.11% 79,375.26% 813.40% 606.19% 49,775.26% 96.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.0600 0.1550 0.2550 0.3100 0.2600 0.0750 0.1100 -
P/RPS 1.54 2.77 2.92 3.75 5.84 0.94 1.34 2.34%
  YoY % -44.40% -5.14% -22.13% -35.79% 521.28% -29.85% -
  Horiz. % 114.93% 206.72% 217.91% 279.85% 435.82% 70.15% 100.00%
P/EPS -1.00 -11.90 87.76 145.31 975.00 -46.88 58.93 -
  YoY % 91.60% -113.56% -39.60% -85.10% 2,179.78% -179.55% -
  Horiz. % -1.70% -20.19% 148.92% 246.58% 1,654.51% -79.55% 100.00%
EY -99.90 -8.40 1.14 0.69 0.10 -2.13 1.70 -
  YoY % -1,089.29% -836.84% 65.22% 590.00% 104.69% -225.29% -
  Horiz. % -5,876.47% -494.12% 67.06% 40.59% 5.88% -125.29% 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 0.76 0.01 1.82 2.72 0.03 1.97 2.68 -18.94%
  YoY % 7,500.00% -99.45% -33.09% 8,966.67% -98.48% -26.49% -
  Horiz. % 28.36% 0.37% 67.91% 101.49% 1.12% 73.51% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 -
Price 0.0500 0.1400 0.2500 0.2300 0.2650 0.1050 0.0900 -
P/RPS 1.28 2.50 2.87 2.78 5.96 1.31 1.10 2.56%
  YoY % -48.80% -12.89% 3.24% -53.36% 354.96% 19.09% -
  Horiz. % 116.36% 227.27% 260.91% 252.73% 541.82% 119.09% 100.00%
P/EPS -0.83 -10.75 86.04 107.81 993.75 -65.63 48.21 -
  YoY % 92.28% -112.49% -20.19% -89.15% 1,614.17% -236.13% -
  Horiz. % -1.72% -22.30% 178.47% 223.63% 2,061.29% -136.13% 100.00%
EY -119.87 -9.30 1.16 0.93 0.10 -1.52 2.07 -
  YoY % -1,188.92% -901.72% 24.73% 830.00% 106.58% -173.43% -
  Horiz. % -5,790.82% -449.28% 56.04% 44.93% 4.83% -73.43% 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 0.63 0.01 1.79 2.02 0.03 2.76 2.20 -18.81%
  YoY % 6,200.00% -99.44% -11.39% 6,633.33% -98.91% 25.45% -
  Horiz. % 28.64% 0.45% 81.36% 91.82% 1.36% 125.45% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers