Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2015-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -269.97%    YoY -     -22.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 23,896 0 39,732 39,484 35,752 19,396 16,300 6.14%
  YoY % 0.00% 0.00% 0.63% 10.44% 84.33% 18.99% -
  Horiz. % 146.60% 0.00% 243.75% 242.23% 219.34% 118.99% 100.00%
PBT 3,700 0 -16,412 -16,832 -14,564 -15,184 -10,656 -
  YoY % 0.00% 0.00% 2.50% -15.57% 4.08% -42.49% -
  Horiz. % -34.72% -0.00% 154.02% 157.96% 136.67% 142.49% 100.00%
Tax 0 0 -32 -612 0 -12 0 -
  YoY % 0.00% 0.00% 94.77% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 266.67% 5,100.00% -0.00% 100.00% -
NP 3,700 0 -16,444 -17,444 -14,564 -15,196 -10,656 -
  YoY % 0.00% 0.00% 5.73% -19.77% 4.16% -42.61% -
  Horiz. % -34.72% -0.00% 154.32% 163.70% 136.67% 142.61% 100.00%
NP to SH 4,316 0 -18,856 -16,640 -13,536 -15,148 -10,572 -
  YoY % 0.00% 0.00% -13.32% -22.93% 10.64% -43.28% -
  Horiz. % -40.82% -0.00% 178.36% 157.40% 128.04% 143.28% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,196 0 56,176 56,928 50,316 34,592 26,956 -4.40%
  YoY % 0.00% 0.00% -1.32% 13.14% 45.46% 28.33% -
  Horiz. % 74.92% 0.00% 208.40% 211.19% 186.66% 128.33% 100.00%
Net Worth 74,923 - 103,565 95,934 60,758 52,132 12,257 32.60%
  YoY % 0.00% 0.00% 7.95% 57.90% 16.55% 325.32% -
  Horiz. % 611.25% 0.00% 844.92% 782.67% 495.69% 425.32% 100.00%
Dividend
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 74,923 - 103,565 95,934 60,758 52,132 12,257 32.60%
  YoY % 0.00% 0.00% 7.95% 57.90% 16.55% 325.32% -
  Horiz. % 611.25% 0.00% 844.92% 782.67% 495.69% 425.32% 100.00%
NOSH 1,101,813 995,730 790,576 848,979 769,090 491,818 383,043 17.90%
  YoY % 10.65% 25.95% -6.88% 10.39% 56.38% 28.40% -
  Horiz. % 287.65% 259.95% 206.39% 221.64% 200.78% 128.40% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.48 % - % -41.39 % -44.18 % -40.74 % -78.35 % -65.37 % -
  YoY % 0.00% 0.00% 6.32% -8.44% 48.00% -19.86% -
  Horiz. % -23.68% 0.00% 63.32% 67.58% 62.32% 119.86% 100.00%
ROE 5.76 % - % -18.21 % -17.35 % -22.28 % -29.06 % -86.25 % -
  YoY % 0.00% 0.00% -4.96% 22.13% 23.33% 66.31% -
  Horiz. % -6.68% 0.00% 21.11% 20.12% 25.83% 33.69% 100.00%
Per Share
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.17 - 5.03 4.65 4.65 3.94 4.26 -9.98%
  YoY % 0.00% 0.00% 8.17% 0.00% 18.02% -7.51% -
  Horiz. % 50.94% 0.00% 118.08% 109.15% 109.15% 92.49% 100.00%
EPS 0.40 0.00 -2.08 -1.96 -1.76 -3.08 -2.76 -
  YoY % 0.00% 0.00% -6.12% -11.36% 42.86% -11.59% -
  Horiz. % -14.49% -0.00% 75.36% 71.01% 63.77% 111.59% 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 0.0680 - 0.1310 0.1130 0.0790 0.1060 0.0320 12.47%
  YoY % 0.00% 0.00% 15.93% 43.04% -25.47% 231.25% -
  Horiz. % 212.50% 0.00% 409.37% 353.12% 246.88% 331.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.77 - 2.94 2.92 2.65 1.44 1.21 6.11%
  YoY % 0.00% 0.00% 0.68% 10.19% 84.03% 19.01% -
  Horiz. % 146.28% 0.00% 242.98% 241.32% 219.01% 119.01% 100.00%
EPS 0.32 0.00 -1.40 -1.23 -1.00 -1.12 -0.78 -
  YoY % 0.00% 0.00% -13.82% -23.00% 10.71% -43.59% -
  Horiz. % -41.03% -0.00% 179.49% 157.69% 128.21% 143.59% 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 0.0555 - 0.0767 0.0710 0.0450 0.0386 0.0091 32.55%
  YoY % 0.00% 0.00% 8.03% 57.78% 16.58% 324.18% -
  Horiz. % 609.89% 0.00% 842.86% 780.22% 494.51% 424.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 31/05/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0300 0.0600 0.1950 0.3150 0.2450 0.1600 0.0900 -
P/RPS 1.38 0.00 3.88 6.77 5.27 4.06 2.11 -6.40%
  YoY % 0.00% 0.00% -42.69% 28.46% 29.80% 92.42% -
  Horiz. % 65.40% 0.00% 183.89% 320.85% 249.76% 192.42% 100.00%
P/EPS 7.66 0.00 -8.18 -16.07 -13.92 -5.19 -3.26 -
  YoY % 0.00% 0.00% 49.10% -15.45% -168.21% -59.20% -
  Horiz. % -234.97% -0.00% 250.92% 492.94% 426.99% 159.20% 100.00%
EY 13.06 0.00 -12.23 -6.22 -7.18 -19.25 -30.67 -
  YoY % 0.00% 0.00% -96.62% 13.37% 62.70% 37.24% -
  Horiz. % -42.58% -0.00% 39.88% 20.28% 23.41% 62.76% 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 0.44 0.00 1.49 2.79 3.10 1.51 2.81 -25.10%
  YoY % 0.00% 0.00% -46.59% -10.00% 105.30% -46.26% -
  Horiz. % 15.66% 0.00% 53.02% 99.29% 110.32% 53.74% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/07/19 - 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 -
Price 0.0350 0.0000 0.1850 0.3000 0.3500 0.2850 0.0900 -
P/RPS 1.61 0.00 3.68 6.45 7.53 7.23 2.11 -4.13%
  YoY % 0.00% 0.00% -42.95% -14.34% 4.15% 242.65% -
  Horiz. % 76.30% 0.00% 174.41% 305.69% 356.87% 342.65% 100.00%
P/EPS 8.94 0.00 -7.76 -15.31 -19.89 -9.25 -3.26 -
  YoY % 0.00% 0.00% 49.31% 23.03% -115.03% -183.74% -
  Horiz. % -274.23% -0.00% 238.04% 469.63% 610.12% 283.74% 100.00%
EY 11.19 0.00 -12.89 -6.53 -5.03 -10.81 -30.67 -
  YoY % 0.00% 0.00% -97.40% -29.82% 53.47% 64.75% -
  Horiz. % -36.49% -0.00% 42.03% 21.29% 16.40% 35.25% 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 0.51 0.00 1.41 2.65 4.43 2.69 2.81 -23.35%
  YoY % 0.00% 0.00% -46.79% -40.18% 64.68% -4.27% -
  Horiz. % 18.15% 0.00% 50.18% 94.31% 157.65% 95.73% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers