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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 81,457 76,008 58,422 34,091 29,066 28,030 13,582 34.75%
  YoY % 7.17% 30.10% 71.37% 17.29% 3.70% 106.38% -
  Horiz. % 599.74% 559.62% 430.14% 251.00% 214.00% 206.38% 100.00%
PBT 7,188 11,949 8,768 1,100 707 817 2,223 21.58%
  YoY % -39.84% 36.28% 697.09% 55.59% -13.46% -63.25% -
  Horiz. % 323.35% 537.52% 394.42% 49.48% 31.80% 36.75% 100.00%
Tax -2,504 -751 -365 -252 -160 -327 -460 32.60%
  YoY % -233.42% -105.75% -44.84% -57.50% 51.07% 28.91% -
  Horiz. % 544.35% 163.26% 79.35% 54.78% 34.78% 71.09% 100.00%
NP 4,684 11,198 8,403 848 547 490 1,763 17.67%
  YoY % -58.17% 33.26% 890.92% 55.03% 11.63% -72.21% -
  Horiz. % 265.68% 635.17% 476.63% 48.10% 31.03% 27.79% 100.00%
NP to SH 4,257 9,790 6,884 854 549 354 1,752 15.93%
  YoY % -56.52% 42.21% 706.09% 55.56% 55.08% -79.79% -
  Horiz. % 242.98% 558.79% 392.92% 48.74% 31.34% 20.21% 100.00%
Tax Rate 34.84 % 6.29 % 4.16 % 22.91 % 22.63 % 40.02 % 20.69 % 9.06%
  YoY % 453.90% 51.20% -81.84% 1.24% -43.45% 93.43% -
  Horiz. % 168.39% 30.40% 20.11% 110.73% 109.38% 193.43% 100.00%
Total Cost 76,773 64,810 50,019 33,243 28,519 27,540 11,819 36.56%
  YoY % 18.46% 29.57% 50.46% 16.56% 3.55% 133.01% -
  Horiz. % 649.57% 548.35% 423.21% 281.27% 241.30% 233.01% 100.00%
Net Worth 122,237 100,327 57,446 15,777 1,427,399 14,159 595,680 -23.18%
  YoY % 21.84% 74.65% 264.10% -98.89% 9,980.51% -97.62% -
  Horiz. % 20.52% 16.84% 9.64% 2.65% 239.63% 2.38% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 122,237 100,327 57,446 15,777 1,427,399 14,159 595,680 -23.18%
  YoY % 21.84% 74.65% 264.10% -98.89% 9,980.51% -97.62% -
  Horiz. % 20.52% 16.84% 9.64% 2.65% 239.63% 2.38% 100.00%
NOSH 866,930 809,090 692,121 384,814 365,999 321,818 291,136 19.92%
  YoY % 7.15% 16.90% 79.86% 5.14% 13.73% 10.54% -
  Horiz. % 297.77% 277.91% 237.73% 132.18% 125.71% 110.54% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.75 % 14.73 % 14.38 % 2.49 % 1.88 % 1.75 % 12.98 % -12.68%
  YoY % -60.96% 2.43% 477.51% 32.45% 7.43% -86.52% -
  Horiz. % 44.30% 113.48% 110.79% 19.18% 14.48% 13.48% 100.00%
ROE 3.48 % 9.76 % 11.98 % 5.41 % 0.04 % 2.50 % 0.29 % 51.25%
  YoY % -64.34% -18.53% 121.44% 13,425.00% -98.40% 762.07% -
  Horiz. % 1,200.00% 3,365.52% 4,131.03% 1,865.52% 13.79% 862.07% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.40 9.39 8.44 8.86 7.94 8.71 0.08 121.15%
  YoY % 0.11% 11.26% -4.74% 11.59% -8.84% 10,787.50% -
  Horiz. % 11,750.00% 11,737.50% 10,550.00% 11,075.00% 9,925.00% 10,887.50% 100.00%
EPS 0.49 1.21 0.99 0.27 0.15 0.11 0.01 91.18%
  YoY % -59.50% 22.22% 266.67% 80.00% 36.36% 1,000.00% -
  Horiz. % 4,900.00% 12,100.00% 9,900.00% 2,700.00% 1,500.00% 1,100.00% 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 0.1410 0.1240 0.0830 0.0410 3.9000 0.0440 0.0340 26.73%
  YoY % 13.71% 49.40% 102.44% -98.95% 8,763.64% 29.41% -
  Horiz. % 414.71% 364.71% 244.12% 120.59% 11,470.59% 129.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,267,744
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.43 6.00 4.61 2.69 2.29 2.21 1.07 34.80%
  YoY % 7.17% 30.15% 71.38% 17.47% 3.62% 106.54% -
  Horiz. % 600.93% 560.75% 430.84% 251.40% 214.02% 206.54% 100.00%
EPS 0.34 0.77 0.54 0.07 0.04 0.03 0.14 15.92%
  YoY % -55.84% 42.59% 671.43% 75.00% 33.33% -78.57% -
  Horiz. % 242.86% 550.00% 385.71% 50.00% 28.57% 21.43% 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 0.0964 0.0791 0.0453 0.0124 1.1259 0.0112 0.4699 -23.18%
  YoY % 21.87% 74.61% 265.32% -98.90% 9,952.68% -97.62% -
  Horiz. % 20.52% 16.83% 9.64% 2.64% 239.60% 2.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2400 0.2550 0.2650 0.1250 0.0900 0.0900 0.1900 -
P/RPS 2.55 2.71 3.14 1.41 1.13 1.03 245.09 -53.24%
  YoY % -5.90% -13.69% 122.70% 24.78% 9.71% -99.58% -
  Horiz. % 1.04% 1.11% 1.28% 0.58% 0.46% 0.42% 100.00%
P/EPS 48.88 21.07 26.64 56.33 60.00 81.82 1,900.00 -45.64%
  YoY % 131.99% -20.91% -52.71% -6.12% -26.67% -95.69% -
  Horiz. % 2.57% 1.11% 1.40% 2.96% 3.16% 4.31% 100.00%
EY 2.05 4.75 3.75 1.78 1.67 1.22 0.05 85.59%
  YoY % -56.84% 26.67% 110.67% 6.59% 36.89% 2,340.00% -
  Horiz. % 4,100.00% 9,500.00% 7,500.00% 3,560.00% 3,340.00% 2,440.00% 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 1.70 2.06 3.19 3.05 0.02 2.05 5.59 -17.98%
  YoY % -17.48% -35.42% 4.59% 15,150.00% -99.02% -63.33% -
  Horiz. % 30.41% 36.85% 57.07% 54.56% 0.36% 36.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.2000 0.3150 0.2950 0.1250 0.0800 0.1200 0.2000 -
P/RPS 2.13 3.35 3.49 1.41 1.01 1.38 257.99 -55.01%
  YoY % -36.42% -4.01% 147.52% 39.60% -26.81% -99.47% -
  Horiz. % 0.83% 1.30% 1.35% 0.55% 0.39% 0.53% 100.00%
P/EPS 40.73 26.03 29.66 56.33 53.33 109.09 2,000.00 -47.71%
  YoY % 56.47% -12.24% -47.35% 5.63% -51.11% -94.55% -
  Horiz. % 2.04% 1.30% 1.48% 2.82% 2.67% 5.45% 100.00%
EY 2.46 3.84 3.37 1.78 1.88 0.92 0.05 91.31%
  YoY % -35.94% 13.95% 89.33% -5.32% 104.35% 1,740.00% -
  Horiz. % 4,920.00% 7,680.00% 6,740.00% 3,560.00% 3,760.00% 1,840.00% 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 1.42 2.54 3.55 3.05 0.02 2.73 5.88 -21.07%
  YoY % -44.09% -28.45% 16.39% 15,150.00% -99.27% -53.57% -
  Horiz. % 24.15% 43.20% 60.37% 51.87% 0.34% 46.43% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers