Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2012-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -2,025.68%    YoY -     -3.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Revenue 39,484 35,752 19,396 16,300 18,300 18,228 3,864 43.59%
  YoY % 10.44% 84.33% 18.99% -10.93% 0.39% 371.74% -
  Horiz. % 1,021.84% 925.26% 501.97% 421.84% 473.60% 471.74% 100.00%
PBT -16,832 -14,564 -15,184 -10,656 -10,180 -9,248 -4,144 24.38%
  YoY % -15.57% 4.08% -42.49% -4.68% -10.08% -123.17% -
  Horiz. % 406.18% 351.45% 366.41% 257.14% 245.66% 223.17% 100.00%
Tax -612 0 -12 0 -76 -36 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% -111.11% 0.00% -
  Horiz. % 1,700.00% -0.00% 33.33% -0.00% 211.11% 100.00% -
NP -17,444 -14,564 -15,196 -10,656 -10,256 -9,284 -4,144 25.07%
  YoY % -19.77% 4.16% -42.61% -3.90% -10.47% -124.03% -
  Horiz. % 420.95% 351.45% 366.70% 257.14% 247.49% 224.03% 100.00%
NP to SH -16,640 -13,536 -15,148 -10,572 -10,180 -8,348 -4,144 24.16%
  YoY % -22.93% 10.64% -43.28% -3.85% -21.95% -101.45% -
  Horiz. % 401.54% 326.64% 365.54% 255.12% 245.66% 201.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 56,928 50,316 34,592 26,956 28,556 27,512 8,008 35.70%
  YoY % 13.14% 45.46% 28.33% -5.60% 3.79% 243.56% -
  Horiz. % 710.89% 628.32% 431.97% 336.61% 356.59% 343.56% 100.00%
Net Worth 95,934 60,758 52,132 12,257 12,171 8,889 524 124.94%
  YoY % 57.90% 16.55% 325.32% 0.70% 36.92% 1,593.55% -
  Horiz. % 18,276.55% 11,575.06% 9,931.82% 2,335.16% 2,318.84% 1,693.55% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Net Worth 95,934 60,758 52,132 12,257 12,171 8,889 524 124.94%
  YoY % 57.90% 16.55% 325.32% 0.70% 36.92% 1,593.55% -
  Horiz. % 18,276.55% 11,575.06% 9,931.82% 2,335.16% 2,318.84% 1,693.55% 100.00%
NOSH 848,979 769,090 491,818 383,043 368,840 329,242 138,133 32.66%
  YoY % 10.39% 56.38% 28.40% 3.85% 12.03% 138.35% -
  Horiz. % 614.61% 556.77% 356.05% 277.30% 267.02% 238.35% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
NP Margin -44.18 % -40.74 % -78.35 % -65.37 % -56.04 % -50.93 % -107.25 % -12.89%
  YoY % -8.44% 48.00% -19.86% -16.65% -10.03% 52.51% -
  Horiz. % 41.19% 37.99% 73.05% 60.95% 52.25% 47.49% 100.00%
ROE -17.35 % -22.28 % -29.06 % -86.25 % -83.64 % -93.91 % -789.47 % -44.80%
  YoY % 22.13% 23.33% 66.31% -3.12% 10.94% 88.10% -
  Horiz. % 2.20% 2.82% 3.68% 10.93% 10.59% 11.90% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
RPS 4.65 4.65 3.94 4.26 4.96 5.54 2.80 8.22%
  YoY % 0.00% 18.02% -7.51% -14.11% -10.47% 97.86% -
  Horiz. % 166.07% 166.07% 140.71% 152.14% 177.14% 197.86% 100.00%
EPS -1.96 -1.76 -3.08 -2.76 -2.76 -2.64 -3.00 -6.41%
  YoY % -11.36% 42.86% -11.59% 0.00% -4.55% 12.00% -
  Horiz. % 65.33% 58.67% 102.67% 92.00% 92.00% 88.00% 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 0.1130 0.0790 0.1060 0.0320 0.0330 0.0270 0.0038 69.56%
  YoY % 43.04% -25.47% 231.25% -3.03% 22.22% 610.53% -
  Horiz. % 2,973.68% 2,078.95% 2,789.47% 842.11% 868.42% 710.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
RPS 2.03 1.83 1.00 0.84 0.94 0.94 0.20 43.44%
  YoY % 10.93% 83.00% 19.05% -10.64% 0.00% 370.00% -
  Horiz. % 1,015.00% 915.00% 500.00% 420.00% 470.00% 470.00% 100.00%
EPS -0.85 -0.69 -0.78 -0.54 -0.52 -0.43 -0.21 24.31%
  YoY % -23.19% 11.54% -44.44% -3.85% -20.93% -104.76% -
  Horiz. % 404.76% 328.57% 371.43% 257.14% 247.62% 204.76% 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 0.0492 0.0312 0.0267 0.0063 0.0062 0.0046 0.0003 121.18%
  YoY % 57.69% 16.85% 323.81% 1.61% 34.78% 1,433.33% -
  Horiz. % 16,400.00% 10,400.00% 8,900.00% 2,100.00% 2,066.67% 1,533.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/07/09 -
Price 0.3150 0.2450 0.1600 0.0900 0.1100 0.1700 0.0700 -
P/RPS 6.77 5.27 4.06 2.11 2.22 3.07 2.50 16.77%
  YoY % 28.46% 29.80% 92.42% -4.95% -27.69% 22.80% -
  Horiz. % 270.80% 210.80% 162.40% 84.40% 88.80% 122.80% 100.00%
P/EPS -16.07 -13.92 -5.19 -3.26 -3.99 -6.70 -2.33 35.06%
  YoY % -15.45% -168.21% -59.20% 18.30% 40.45% -187.55% -
  Horiz. % 689.70% 597.42% 222.75% 139.91% 171.24% 287.55% 100.00%
EY -6.22 -7.18 -19.25 -30.67 -25.09 -14.91 -42.86 -25.95%
  YoY % 13.37% 62.70% 37.24% -22.24% -68.28% 65.21% -
  Horiz. % 14.51% 16.75% 44.91% 71.56% 58.54% 34.79% 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 2.79 3.10 1.51 2.81 3.33 6.30 18.42 -25.46%
  YoY % -10.00% 105.30% -46.26% -15.62% -47.14% -65.80% -
  Horiz. % 15.15% 16.83% 8.20% 15.26% 18.08% 34.20% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Date 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 21/02/11 25/09/09 -
Price 0.3000 0.3500 0.2850 0.0900 0.1100 0.1400 0.0900 -
P/RPS 6.45 7.53 7.23 2.11 2.22 2.53 3.22 11.42%
  YoY % -14.34% 4.15% 242.65% -4.95% -12.25% -21.43% -
  Horiz. % 200.31% 233.85% 224.53% 65.53% 68.94% 78.57% 100.00%
P/EPS -15.31 -19.89 -9.25 -3.26 -3.99 -5.52 -3.00 28.88%
  YoY % 23.03% -115.03% -183.74% 18.30% 27.72% -84.00% -
  Horiz. % 510.33% 663.00% 308.33% 108.67% 133.00% 184.00% 100.00%
EY -6.53 -5.03 -10.81 -30.67 -25.09 -18.11 -33.33 -22.41%
  YoY % -29.82% 53.47% 64.75% -22.24% -38.54% 45.66% -
  Horiz. % 19.59% 15.09% 32.43% 92.02% 75.28% 54.34% 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 2.65 4.43 2.69 2.81 3.33 5.19 23.68 -28.89%
  YoY % -40.18% 64.68% -4.27% -15.62% -35.84% -78.08% -
  Horiz. % 11.19% 18.71% 11.36% 11.87% 14.06% 21.92% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS