Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2018-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Jun-2018  [#3]
Profit Trend QoQ -     - %    YoY -     -400.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 27,750 0 38,901 51,406 74,428 64,578 39,154 -6.15%
  YoY % 0.00% 0.00% -24.33% -30.93% 15.25% 64.93% -
  Horiz. % 70.87% 0.00% 99.35% 131.29% 190.09% 164.93% 100.00%
PBT 437 0 -60,152 -14,102 2,558 1,221 165 19.65%
  YoY % 0.00% 0.00% -326.53% -651.17% 109.50% 638.71% -
  Horiz. % 264.52% 0.00% -36,382.33% -8,529.86% 1,547.58% 738.71% 100.00%
Tax -38 0 -50 -68 -234 -146 -9 29.97%
  YoY % 0.00% 0.00% 25.49% 71.02% -60.00% -1,471.49% -
  Horiz. % 414.30% -0.00% 542.87% 728.60% 2,514.37% 1,571.49% 100.00%
NP 398 0 -60,202 -14,170 2,324 1,074 156 18.89%
  YoY % 0.00% 0.00% -324.84% -709.75% 116.25% 588.89% -
  Horiz. % 255.56% 0.00% -38,591.45% -9,083.76% 1,489.74% 688.89% 100.00%
NP to SH 478 0 -59,802 -11,944 2,478 1,665 234 14.05%
  YoY % 0.00% 0.00% -400.69% -581.87% 48.84% 609.66% -
  Horiz. % 203.98% 0.00% -25,484.16% -5,089.79% 1,056.25% 709.66% 100.00%
Tax Rate 8.84 % - % - % - % 9.17 % 12.01 % 5.64 % 8.64%
  YoY % 0.00% 0.00% 0.00% 0.00% -23.65% 112.94% -
  Horiz. % 156.74% 0.00% 0.00% 0.00% 162.59% 212.94% 100.00%
Total Cost 27,352 0 99,103 65,577 72,104 63,504 38,998 -6.33%
  YoY % 0.00% 0.00% 51.13% -9.05% 13.54% 62.84% -
  Horiz. % 70.14% 0.00% 254.12% 168.15% 184.89% 162.84% 100.00%
Net Worth 83,292 - 78,822 11,647,538 119,422 88,991 7,303,979 -56.18%
  YoY % 0.00% 0.00% -99.32% 9,653.19% 34.20% -98.78% -
  Horiz. % 1.14% 0.00% 1.08% 159.47% 1.64% 1.22% 100.00%
Dividend
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 83,292 - 78,822 11,647,538 119,422 88,991 7,303,979 -56.18%
  YoY % 0.00% 0.00% -99.32% 9,653.19% 34.20% -98.78% -
  Horiz. % 1.14% 0.00% 1.08% 159.47% 1.64% 1.22% 100.00%
NOSH 1,003,521 998,770 997,751 917,129 853,020 780,624 879,997 2.45%
  YoY % 0.48% 0.10% 8.79% 7.52% 9.27% -11.29% -
  Horiz. % 114.04% 113.50% 113.38% 104.22% 96.93% 88.71% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.44 % - % -154.76 % -27.57 % 3.12 % 1.66 % 0.40 % 26.65%
  YoY % 0.00% 0.00% -461.33% -983.65% 87.95% 315.00% -
  Horiz. % 360.00% 0.00% -38,690.00% -6,892.50% 780.00% 415.00% 100.00%
ROE 0.57 % - % -75.87 % -0.10 % 2.08 % 1.87 % 0.00 % -
  YoY % 0.00% 0.00% -75,770.00% -104.81% 11.23% 0.00% -
  Horiz. % 30.48% 0.00% -4,057.22% -5.35% 111.23% 100.00% -
Per Share
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.77 - 3.90 5.61 8.73 8.27 4.45 -8.37%
  YoY % 0.00% 0.00% -30.48% -35.74% 5.56% 85.84% -
  Horiz. % 62.25% 0.00% 87.64% 126.07% 196.18% 185.84% 100.00%
EPS 0.05 0.00 -6.00 -1.31 0.29 0.21 0.03 9.88%
  YoY % 0.00% 0.00% -358.02% -551.72% 38.10% 600.00% -
  Horiz. % 166.67% 0.00% -20,000.00% -4,366.67% 966.67% 700.00% 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 0.0830 - 0.0790 12.7000 0.1400 0.1140 8.3000 -57.23%
  YoY % 0.00% 0.00% -99.38% 8,971.43% 22.81% -98.63% -
  Horiz. % 1.00% 0.00% 0.95% 153.01% 1.69% 1.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,697,934
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.63 - 2.29 3.03 4.38 3.80 2.31 -6.23%
  YoY % 0.00% 0.00% -24.42% -30.82% 15.26% 64.50% -
  Horiz. % 70.56% 0.00% 99.13% 131.17% 189.61% 164.50% 100.00%
EPS 0.03 0.00 -3.52 -0.70 0.15 0.10 0.01 22.46%
  YoY % 0.00% 0.00% -402.86% -566.67% 50.00% 900.00% -
  Horiz. % 300.00% 0.00% -35,200.00% -7,000.00% 1,500.00% 1,000.00% 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 0.0491 - 0.0464 6.8598 0.0703 0.0524 4.3017 -56.18%
  YoY % 0.00% 0.00% -99.32% 9,657.89% 34.16% -98.78% -
  Horiz. % 1.14% 0.00% 1.08% 159.47% 1.63% 1.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 29/11/19 30/11/18 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0250 0.0350 0.0600 0.1550 0.2550 0.3100 0.2600 -
P/RPS 0.90 0.00 1.54 2.77 2.92 3.75 5.84 -29.17%
  YoY % 0.00% 0.00% -44.40% -5.14% -22.13% -35.79% -
  Horiz. % 15.41% 0.00% 26.37% 47.43% 50.00% 64.21% 100.00%
P/EPS 52.41 0.00 -1.00 -11.90 87.76 145.31 975.00 -41.68%
  YoY % 0.00% 0.00% 91.60% -113.56% -39.60% -85.10% -
  Horiz. % 5.38% 0.00% -0.10% -1.22% 9.00% 14.90% 100.00%
EY 1.91 0.00 -99.90 -8.40 1.14 0.69 0.10 72.29%
  YoY % 0.00% 0.00% -1,089.29% -836.84% 65.22% 590.00% -
  Horiz. % 1,910.00% 0.00% -99,900.00% -8,400.00% 1,140.00% 690.00% 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 0.30 0.00 0.76 0.01 1.82 2.72 0.03 52.91%
  YoY % 0.00% 0.00% 7,500.00% -99.45% -33.09% 8,966.67% -
  Horiz. % 1,000.00% 0.00% 2,533.33% 33.33% 6,066.67% 9,066.67% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 14/01/20 - 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 -
Price 0.0250 0.0000 0.0500 0.1400 0.2500 0.2300 0.2650 -
P/RPS 0.90 0.00 1.28 2.50 2.87 2.78 5.96 -29.44%
  YoY % 0.00% 0.00% -48.80% -12.89% 3.24% -53.36% -
  Horiz. % 15.10% 0.00% 21.48% 41.95% 48.15% 46.64% 100.00%
P/EPS 52.41 0.00 -0.83 -10.75 86.04 107.81 993.75 -41.88%
  YoY % 0.00% 0.00% 92.28% -112.49% -20.19% -89.15% -
  Horiz. % 5.27% 0.00% -0.08% -1.08% 8.66% 10.85% 100.00%
EY 1.91 0.00 -119.87 -9.30 1.16 0.93 0.10 72.29%
  YoY % 0.00% 0.00% -1,188.92% -901.72% 24.73% 830.00% -
  Horiz. % 1,910.00% 0.00% -119,869.99% -9,300.00% 1,160.00% 930.00% 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 0.30 0.00 0.63 0.01 1.79 2.02 0.03 52.91%
  YoY % 0.00% 0.00% 6,200.00% -99.44% -11.39% 6,633.33% -
  Horiz. % 1,000.00% 0.00% 2,100.00% 33.33% 5,966.67% 6,733.33% 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.
 


 

235  505  511  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.04 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 DSONIC 1.15+0.11 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.265+0.06 
 MYEG 1.12-0.06 
 DSONIC-WA 0.485+0.10 
Partners & Brokers