Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2019-08-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2020
Quarter 31-Aug-2019  [#2]
Profit Trend QoQ -     -0.37%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 31,404 0 35,608 51,796 47,982 43,366 28,394 1.88%
  YoY % 0.00% 0.00% -31.25% 7.95% 10.64% 52.73% -
  Horiz. % 110.60% 0.00% 125.41% 182.42% 168.99% 152.73% 100.00%
PBT 4,412 0 -83,826 -12,292 -12,434 -12,658 -6,620 -
  YoY % 0.00% 0.00% -581.96% 1.14% 1.77% -91.21% -
  Horiz. % -66.65% -0.00% 1,266.25% 185.68% 187.82% 191.21% 100.00%
Tax 0 0 -346 -66 -322 -28 -8 -
  YoY % 0.00% 0.00% -424.24% 79.50% -1,050.00% -250.00% -
  Horiz. % -0.00% -0.00% 4,325.00% 825.00% 4,025.00% 350.00% 100.00%
NP 4,412 0 -84,172 -12,358 -12,756 -12,686 -6,628 -
  YoY % 0.00% 0.00% -581.11% 3.12% -0.55% -91.40% -
  Horiz. % -66.57% -0.00% 1,269.95% 186.45% 192.46% 191.40% 100.00%
NP to SH 4,300 0 -83,694 -11,782 -12,054 -11,446 -6,616 -
  YoY % 0.00% 0.00% -610.35% 2.26% -5.31% -73.00% -
  Horiz. % -64.99% -0.00% 1,265.02% 178.08% 182.19% 173.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,992 0 119,780 64,154 60,738 56,052 35,022 -4.69%
  YoY % 0.00% 0.00% 86.71% 5.62% 8.36% 60.05% -
  Horiz. % 77.07% 0.00% 342.01% 183.18% 173.43% 160.05% 100.00%
Net Worth 76,025 - 81,649 119,897 94,781 82,751 5,180,453 -54.10%
  YoY % 0.00% 0.00% -31.90% 26.50% 14.54% -98.40% -
  Horiz. % 1.47% 0.00% 1.58% 2.31% 1.83% 1.60% 100.00%
Dividend
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 76,025 - 81,649 119,897 94,781 82,751 5,180,453 -54.10%
  YoY % 0.00% 0.00% -31.90% 26.50% 14.54% -98.40% -
  Horiz. % 1.47% 0.00% 1.58% 2.31% 1.83% 1.60% 100.00%
NOSH 1,101,813 997,751 995,730 915,247 846,263 773,378 624,150 11.05%
  YoY % 10.43% 0.20% 8.79% 8.15% 9.42% 23.91% -
  Horiz. % 176.53% 159.86% 159.53% 146.64% 135.59% 123.91% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 14.05 % - % -236.39 % -23.86 % -26.58 % -29.25 % -23.34 % -
  YoY % 0.00% 0.00% -890.74% 10.23% 9.13% -25.32% -
  Horiz. % -60.20% 0.00% 1,012.81% 102.23% 113.88% 125.32% 100.00%
ROE 5.66 % - % -102.50 % -9.83 % -12.72 % -13.83 % -0.13 % -
  YoY % 0.00% 0.00% -942.73% 22.72% 8.03% -10,538.46% -
  Horiz. % -4,353.85% 0.00% 78,846.16% 7,561.54% 9,784.62% 10,638.46% 100.00%
Per Share
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.85 - 3.58 5.66 5.67 5.61 4.55 -8.27%
  YoY % 0.00% 0.00% -36.75% -0.18% 1.07% 23.30% -
  Horiz. % 62.64% 0.00% 78.68% 124.40% 124.62% 123.30% 100.00%
EPS 0.40 0.00 -8.40 -1.28 -1.42 -1.48 -1.06 -
  YoY % 0.00% 0.00% -556.25% 9.86% 4.05% -39.62% -
  Horiz. % -37.74% -0.00% 792.45% 120.75% 133.96% 139.62% 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 0.0690 - 0.0820 0.1310 0.1120 0.1070 8.3000 -58.66%
  YoY % 0.00% 0.00% -37.40% 16.96% 4.67% -98.71% -
  Horiz. % 0.83% 0.00% 0.99% 1.58% 1.35% 1.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.08 - 2.35 3.42 3.17 2.87 1.88 1.88%
  YoY % 0.00% 0.00% -31.29% 7.89% 10.45% 52.66% -
  Horiz. % 110.64% 0.00% 125.00% 181.91% 168.62% 152.66% 100.00%
EPS 0.28 0.00 -5.53 -0.78 -0.80 -0.76 -0.44 -
  YoY % 0.00% 0.00% -608.97% 2.50% -5.26% -72.73% -
  Horiz. % -63.64% -0.00% 1,256.82% 177.27% 181.82% 172.73% 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 0.0503 - 0.0540 0.0793 0.0627 0.0547 3.4245 -54.09%
  YoY % 0.00% 0.00% -31.90% 26.48% 14.63% -98.40% -
  Horiz. % 1.47% 0.00% 1.58% 2.32% 1.83% 1.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/08/19 30/08/18 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0550 0.0450 0.1000 0.1850 0.2850 0.3600 0.2600 -
P/RPS 1.93 0.00 2.80 3.27 5.03 6.42 5.72 -18.16%
  YoY % 0.00% 0.00% -14.37% -34.99% -21.65% 12.24% -
  Horiz. % 33.74% 0.00% 48.95% 57.17% 87.94% 112.24% 100.00%
P/EPS 14.09 0.00 -1.19 -14.37 -20.01 -24.32 -24.53 -
  YoY % 0.00% 0.00% 91.72% 28.19% 17.72% 0.86% -
  Horiz. % -57.44% -0.00% 4.85% 58.58% 81.57% 99.14% 100.00%
EY 7.10 0.00 -84.05 -6.96 -5.00 -4.11 -4.08 -
  YoY % 0.00% 0.00% -1,107.61% -39.20% -21.65% -0.74% -
  Horiz. % -174.02% -0.00% 2,060.05% 170.59% 122.55% 100.74% 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 0.80 0.00 1.22 1.41 2.54 3.36 0.03 83.23%
  YoY % 0.00% 0.00% -13.48% -44.49% -24.40% 11,100.00% -
  Horiz. % 2,666.67% 0.00% 4,066.67% 4,700.00% 8,466.67% 11,200.00% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/10/19 - 24/05/18 30/05/17 25/05/16 27/05/15 29/05/14 -
Price 0.0400 0.0000 0.0700 0.1500 0.2800 0.3550 0.2600 -
P/RPS 1.40 0.00 1.96 2.65 4.94 6.33 5.72 -22.86%
  YoY % 0.00% 0.00% -26.04% -46.36% -21.96% 10.66% -
  Horiz. % 24.48% 0.00% 34.27% 46.33% 86.36% 110.66% 100.00%
P/EPS 10.25 0.00 -0.83 -11.65 -19.66 -23.99 -24.53 -
  YoY % 0.00% 0.00% 92.88% 40.74% 18.05% 2.20% -
  Horiz. % -41.79% -0.00% 3.38% 47.49% 80.15% 97.80% 100.00%
EY 9.76 0.00 -120.08 -8.58 -5.09 -4.17 -4.08 -
  YoY % 0.00% 0.00% -1,299.53% -68.57% -22.06% -2.21% -
  Horiz. % -239.22% -0.00% 2,943.14% 210.29% 124.75% 102.21% 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 0.58 0.00 0.85 1.15 2.50 3.32 0.03 72.68%
  YoY % 0.00% 0.00% -26.09% -54.00% -24.70% 10,966.67% -
  Horiz. % 1,933.33% 0.00% 2,833.33% 3,833.33% 8,333.33% 11,066.67% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers