Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2014-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -296.63%    YoY -     10.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 0 39,732 39,484 35,752 19,396 16,300 18,300 -
  YoY % 0.00% 0.63% 10.44% 84.33% 18.99% -10.93% -
  Horiz. % 0.00% 217.11% 215.76% 195.37% 105.99% 89.07% 100.00%
PBT 0 -16,412 -16,832 -14,564 -15,184 -10,656 -10,180 -
  YoY % 0.00% 2.50% -15.57% 4.08% -42.49% -4.68% -
  Horiz. % -0.00% 161.22% 165.34% 143.06% 149.16% 104.68% 100.00%
Tax 0 -32 -612 0 -12 0 -76 -
  YoY % 0.00% 94.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 42.11% 805.26% -0.00% 15.79% -0.00% 100.00%
NP 0 -16,444 -17,444 -14,564 -15,196 -10,656 -10,256 -
  YoY % 0.00% 5.73% -19.77% 4.16% -42.61% -3.90% -
  Horiz. % -0.00% 160.34% 170.09% 142.00% 148.17% 103.90% 100.00%
NP to SH 0 -18,856 -16,640 -13,536 -15,148 -10,572 -10,180 -
  YoY % 0.00% -13.32% -22.93% 10.64% -43.28% -3.85% -
  Horiz. % -0.00% 185.23% 163.46% 132.97% 148.80% 103.85% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 0 56,176 56,928 50,316 34,592 26,956 28,556 -
  YoY % 0.00% -1.32% 13.14% 45.46% 28.33% -5.60% -
  Horiz. % 0.00% 196.72% 199.36% 176.20% 121.14% 94.40% 100.00%
Net Worth - 103,565 95,934 60,758 52,132 12,257 12,171 -
  YoY % 0.00% 7.95% 57.90% 16.55% 325.32% 0.70% -
  Horiz. % 0.00% 850.87% 788.18% 499.17% 428.31% 100.70% 100.00%
Dividend
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth - 103,565 95,934 60,758 52,132 12,257 12,171 -
  YoY % 0.00% 7.95% 57.90% 16.55% 325.32% 0.70% -
  Horiz. % 0.00% 850.87% 788.18% 499.17% 428.31% 100.70% 100.00%
NOSH 995,730 790,576 848,979 769,090 491,818 383,043 368,840 16.73%
  YoY % 25.95% -6.88% 10.39% 56.38% 28.40% 3.85% -
  Horiz. % 269.96% 214.34% 230.18% 208.52% 133.34% 103.85% 100.00%
Ratio Analysis
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin - % -41.39 % -44.18 % -40.74 % -78.35 % -65.37 % -56.04 % -
  YoY % 0.00% 6.32% -8.44% 48.00% -19.86% -16.65% -
  Horiz. % 0.00% 73.86% 78.84% 72.70% 139.81% 116.65% 100.00%
ROE - % -18.21 % -17.35 % -22.28 % -29.06 % -86.25 % -83.64 % -
  YoY % 0.00% -4.96% 22.13% 23.33% 66.31% -3.12% -
  Horiz. % 0.00% 21.77% 20.74% 26.64% 34.74% 103.12% 100.00%
Per Share
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS - 5.03 4.65 4.65 3.94 4.26 4.96 -
  YoY % 0.00% 8.17% 0.00% 18.02% -7.51% -14.11% -
  Horiz. % 0.00% 101.41% 93.75% 93.75% 79.44% 85.89% 100.00%
EPS 0.00 -2.08 -1.96 -1.76 -3.08 -2.76 -2.76 -
  YoY % 0.00% -6.12% -11.36% 42.86% -11.59% 0.00% -
  Horiz. % -0.00% 75.36% 71.01% 63.77% 111.59% 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 - 0.1310 0.1130 0.0790 0.1060 0.0320 0.0330 -
  YoY % 0.00% 15.93% 43.04% -25.47% 231.25% -3.03% -
  Horiz. % 0.00% 396.97% 342.42% 239.39% 321.21% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS - 2.63 2.61 2.36 1.28 1.08 1.21 -
  YoY % 0.00% 0.77% 10.59% 84.37% 18.52% -10.74% -
  Horiz. % 0.00% 217.36% 215.70% 195.04% 105.79% 89.26% 100.00%
EPS 0.00 -1.25 -1.10 -0.89 -1.00 -0.70 -0.67 -
  YoY % 0.00% -13.64% -23.60% 11.00% -42.86% -4.48% -
  Horiz. % -0.00% 186.57% 164.18% 132.84% 149.25% 104.48% 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 - 0.0685 0.0634 0.0402 0.0345 0.0081 0.0080 -
  YoY % 0.00% 8.04% 57.71% 16.52% 325.93% 1.25% -
  Horiz. % 0.00% 856.25% 792.50% 502.50% 431.25% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/05/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.0600 0.1950 0.3150 0.2450 0.1600 0.0900 0.1100 -
P/RPS 0.00 3.88 6.77 5.27 4.06 2.11 2.22 -
  YoY % 0.00% -42.69% 28.46% 29.80% 92.42% -4.95% -
  Horiz. % 0.00% 174.77% 304.95% 237.39% 182.88% 95.05% 100.00%
P/EPS 0.00 -8.18 -16.07 -13.92 -5.19 -3.26 -3.99 -
  YoY % 0.00% 49.10% -15.45% -168.21% -59.20% 18.30% -
  Horiz. % -0.00% 205.01% 402.76% 348.87% 130.08% 81.70% 100.00%
EY 0.00 -12.23 -6.22 -7.18 -19.25 -30.67 -25.09 -
  YoY % 0.00% -96.62% 13.37% 62.70% 37.24% -22.24% -
  Horiz. % -0.00% 48.74% 24.79% 28.62% 76.72% 122.24% 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 1.49 2.79 3.10 1.51 2.81 3.33 -
  YoY % 0.00% -46.59% -10.00% 105.30% -46.26% -15.62% -
  Horiz. % 0.00% 44.74% 83.78% 93.09% 45.35% 84.38% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date - 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 -
Price 0.0000 0.1850 0.3000 0.3500 0.2850 0.0900 0.1100 -
P/RPS 0.00 3.68 6.45 7.53 7.23 2.11 2.22 -
  YoY % 0.00% -42.95% -14.34% 4.15% 242.65% -4.95% -
  Horiz. % 0.00% 165.77% 290.54% 339.19% 325.68% 95.05% 100.00%
P/EPS 0.00 -7.76 -15.31 -19.89 -9.25 -3.26 -3.99 -
  YoY % 0.00% 49.31% 23.03% -115.03% -183.74% 18.30% -
  Horiz. % -0.00% 194.49% 383.71% 498.50% 231.83% 81.70% 100.00%
EY 0.00 -12.89 -6.53 -5.03 -10.81 -30.67 -25.09 -
  YoY % 0.00% -97.40% -29.82% 53.47% 64.75% -22.24% -
  Horiz. % -0.00% 51.38% 26.03% 20.05% 43.08% 122.24% 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 1.41 2.65 4.43 2.69 2.81 3.33 -
  YoY % 0.00% -46.79% -40.18% 64.68% -4.27% -15.62% -
  Horiz. % 0.00% 42.34% 79.58% 133.03% 80.78% 84.38% 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.
 


 

255  315  542  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.345+0.025 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers