Highlights

[EDUSPEC] YoY Annualized Quarter 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 QoQ -     2,833.53%    YoY -     706.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 0 81,457 76,008 58,422 34,091 29,066 28,030 -
  YoY % 0.00% 7.17% 30.10% 71.37% 17.29% 3.70% -
  Horiz. % 0.00% 290.61% 271.17% 208.43% 121.62% 103.70% 100.00%
PBT 0 7,188 11,949 8,768 1,100 707 817 -
  YoY % 0.00% -39.84% 36.28% 697.09% 55.59% -13.46% -
  Horiz. % 0.00% 879.80% 1,462.55% 1,073.19% 134.64% 86.54% 100.00%
Tax 0 -2,504 -751 -365 -252 -160 -327 -
  YoY % 0.00% -233.42% -105.75% -44.84% -57.50% 51.07% -
  Horiz. % -0.00% 765.75% 229.66% 111.62% 77.06% 48.93% 100.00%
NP 0 4,684 11,198 8,403 848 547 490 -
  YoY % 0.00% -58.17% 33.26% 890.92% 55.03% 11.63% -
  Horiz. % 0.00% 955.92% 2,285.31% 1,714.90% 173.06% 111.63% 100.00%
NP to SH 0 4,257 9,790 6,884 854 549 354 -
  YoY % 0.00% -56.52% 42.21% 706.09% 55.56% 55.08% -
  Horiz. % 0.00% 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 0 76,773 64,810 50,019 33,243 28,519 27,540 -
  YoY % 0.00% 18.46% 29.57% 50.46% 16.56% 3.55% -
  Horiz. % 0.00% 278.77% 235.33% 181.62% 120.71% 103.55% 100.00%
Net Worth - 122,237 100,327 57,446 15,777 1,427,399 14,159 -
  YoY % 0.00% 21.84% 74.65% 264.10% -98.89% 9,980.51% -
  Horiz. % 0.00% 863.26% 708.53% 405.69% 111.42% 10,080.51% 100.00%
Dividend
01/03/19 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
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth - 122,237 100,327 57,446 15,777 1,427,399 14,159 -
  YoY % 0.00% 21.84% 74.65% 264.10% -98.89% 9,980.51% -
  Horiz. % 0.00% 863.26% 708.53% 405.69% 111.42% 10,080.51% 100.00%
NOSH 1,015,710 866,930 809,090 692,121 384,814 365,999 321,818 16.75%
  YoY % 17.16% 7.15% 16.90% 79.86% 5.14% 13.73% -
  Horiz. % 315.62% 269.39% 251.41% 215.07% 119.58% 113.73% 100.00%
Ratio Analysis
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin - % 5.75 % 14.73 % 14.38 % 2.49 % 1.88 % 1.75 % -
  YoY % 0.00% -60.96% 2.43% 477.51% 32.45% 7.43% -
  Horiz. % 0.00% 328.57% 841.71% 821.71% 142.29% 107.43% 100.00%
ROE - % 3.48 % 9.76 % 11.98 % 5.41 % 0.04 % 2.50 % -
  YoY % 0.00% -64.34% -18.53% 121.44% 13,425.00% -98.40% -
  Horiz. % 0.00% 139.20% 390.40% 479.20% 216.40% 1.60% 100.00%
Per Share
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS - 9.40 9.39 8.44 8.86 7.94 8.71 -
  YoY % 0.00% 0.11% 11.26% -4.74% 11.59% -8.84% -
  Horiz. % 0.00% 107.92% 107.81% 96.90% 101.72% 91.16% 100.00%
EPS 0.00 0.49 1.21 0.99 0.27 0.15 0.11 -
  YoY % 0.00% -59.50% 22.22% 266.67% 80.00% 36.36% -
  Horiz. % 0.00% 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 - 0.1410 0.1240 0.0830 0.0410 3.9000 0.0440 -
  YoY % 0.00% 13.71% 49.40% 102.44% -98.95% 8,763.64% -
  Horiz. % 0.00% 320.45% 281.82% 188.64% 93.18% 8,863.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS - 1.04 0.97 0.75 0.44 0.37 0.36 -
  YoY % 0.00% 7.22% 29.33% 70.45% 18.92% 2.78% -
  Horiz. % 0.00% 288.89% 269.44% 208.33% 122.22% 102.78% 100.00%
EPS 0.00 0.05 0.13 0.09 0.01 0.01 0.00 -
  YoY % 0.00% -61.54% 44.44% 800.00% 0.00% 0.00% -
  Horiz. % 0.00% 500.00% 1,300.00% 900.00% 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 - 0.0157 0.0129 0.0074 0.0020 0.1831 0.0018 -
  YoY % 0.00% 21.71% 74.32% 270.00% -98.91% 10,072.22% -
  Horiz. % 0.00% 872.22% 716.67% 411.11% 111.11% 10,172.22% 100.00%
Price Multiplier on Financial Quarter End Date
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.0250 0.2400 0.2550 0.2650 0.1250 0.0900 0.0900 -
P/RPS 0.00 2.55 2.71 3.14 1.41 1.13 1.03 -
  YoY % 0.00% -5.90% -13.69% 122.70% 24.78% 9.71% -
  Horiz. % 0.00% 247.57% 263.11% 304.85% 136.89% 109.71% 100.00%
P/EPS 0.00 48.88 21.07 26.64 56.33 60.00 81.82 -
  YoY % 0.00% 131.99% -20.91% -52.71% -6.12% -26.67% -
  Horiz. % 0.00% 59.74% 25.75% 32.56% 68.85% 73.33% 100.00%
EY 0.00 2.05 4.75 3.75 1.78 1.67 1.22 -
  YoY % 0.00% -56.84% 26.67% 110.67% 6.59% 36.89% -
  Horiz. % 0.00% 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 0.00 1.70 2.06 3.19 3.05 0.02 2.05 -
  YoY % 0.00% -17.48% -35.42% 4.59% 15,150.00% -99.02% -
  Horiz. % 0.00% 82.93% 100.49% 155.61% 148.78% 0.98% 100.00%
Price Multiplier on Announcement Date
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date - 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 -
Price 0.0000 0.2000 0.3150 0.2950 0.1250 0.0800 0.1200 -
P/RPS 0.00 2.13 3.35 3.49 1.41 1.01 1.38 -
  YoY % 0.00% -36.42% -4.01% 147.52% 39.60% -26.81% -
  Horiz. % 0.00% 154.35% 242.75% 252.90% 102.17% 73.19% 100.00%
P/EPS 0.00 40.73 26.03 29.66 56.33 53.33 109.09 -
  YoY % 0.00% 56.47% -12.24% -47.35% 5.63% -51.11% -
  Horiz. % 0.00% 37.34% 23.86% 27.19% 51.64% 48.89% 100.00%
EY 0.00 2.46 3.84 3.37 1.78 1.88 0.92 -
  YoY % 0.00% -35.94% 13.95% 89.33% -5.32% 104.35% -
  Horiz. % 0.00% 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 0.00 1.42 2.54 3.55 3.05 0.02 2.73 -
  YoY % 0.00% -44.09% -28.45% 16.39% 15,150.00% -99.27% -
  Horiz. % 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS