Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2017-12-31 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
31-Dec-2017
Profit Trend QoQ -     -69.88%    YoY -     -7.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
Revenue 38,186 38,778 43,465 23,776 49,550 79,344 0 -
  YoY % -1.53% -10.78% 82.81% -52.02% -37.55% 0.00% -
  Horiz. % 48.13% 48.87% 54.78% 29.97% 62.45% 100.00% -
PBT -38,130 -44,212 -52,476 -20,392 -13,904 15,924 0 -
  YoY % 13.76% 15.75% -157.34% -46.66% -187.31% 0.00% -
  Horiz. % -239.45% -277.65% -329.54% -128.06% -87.31% 100.00% -
Tax -291 -377 -397 -32 -666 -420 0 -
  YoY % 22.64% 5.02% -1,140.91% 95.20% -58.57% 0.00% -
  Horiz. % 69.46% 89.80% 94.55% 7.62% 158.57% 100.00% -
NP -38,421 -44,589 -52,873 -20,424 -14,570 15,504 0 -
  YoY % 13.83% 15.67% -158.88% -40.18% -193.98% 0.00% -
  Horiz. % -247.82% -287.60% -341.03% -131.73% -93.98% 100.00% -
NP to SH -38,082 -44,255 -52,575 -20,184 -11,881 15,372 0 -
  YoY % 13.95% 15.83% -160.48% -69.88% -177.29% 0.00% -
  Horiz. % -247.74% -287.89% -342.02% -131.30% -77.29% 100.00% -
Tax Rate - % - % - % - % - % 2.64 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 76,608 83,368 96,338 44,200 64,120 63,840 0 -
  YoY % -8.11% -13.46% 117.96% -31.07% 0.44% 0.00% -
  Horiz. % 120.00% 130.59% 150.91% 69.24% 100.44% 100.00% -
Net Worth 75,162 72,129 74,907 119,765 11,504,137 9,025 - -
  YoY % 4.21% -3.71% -37.45% -98.96% 127,366.47% 0.00% -
  Horiz. % 832.80% 799.20% 829.98% 1,327.01% 127,466.47% 100.00% -
Dividend
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 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
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
Net Worth 75,162 72,129 74,907 119,765 11,504,137 9,025 - -
  YoY % 4.21% -3.71% -37.45% -98.96% 127,366.47% 0.00% -
  Horiz. % 832.80% 799.20% 829.98% 1,327.01% 127,466.47% 100.00% -
NOSH 1,015,710 1,001,796 998,770 989,797 920,331 291,136 138,049 22.92%
  YoY % 1.39% 0.30% 0.91% 7.55% 216.12% 110.89% -
  Horiz. % 735.76% 725.68% 723.48% 716.98% 666.67% 210.89% 100.00%
Ratio Analysis
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
NP Margin -100.62 % -114.98 % -121.64 % -85.90 % -29.40 % 19.54 % - % -
  YoY % 12.49% 5.48% -41.61% -192.18% -250.46% 0.00% -
  Horiz. % -514.94% -588.43% -622.52% -439.61% -150.46% 100.00% -
ROE -50.67 % -61.36 % -70.19 % -16.85 % -0.10 % 170.32 % - % -
  YoY % 17.42% 12.58% -316.56% -16,750.00% -100.06% 0.00% -
  Horiz. % -29.75% -36.03% -41.21% -9.89% -0.06% 100.00% -
Per Share
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
RPS 3.76 3.87 4.35 2.40 5.38 27.25 - -
  YoY % -2.84% -11.03% 81.25% -55.39% -80.26% 0.00% -
  Horiz. % 13.80% 14.20% 15.96% 8.81% 19.74% 100.00% -
EPS -3.75 -4.41 -5.27 -2.04 -1.29 5.28 0.00 -
  YoY % 14.97% 16.32% -158.33% -58.14% -124.43% 0.00% -
  Horiz. % -71.02% -83.52% -99.81% -38.64% -24.43% 100.00% -
DPS 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 0.0740 0.0720 0.0750 0.1210 12.5000 0.0310 - -
  YoY % 2.78% -4.00% -38.02% -99.03% 40,222.58% 0.00% -
  Horiz. % 238.71% 232.26% 241.94% 390.32% 40,322.58% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,948,967
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
RPS 1.96 1.99 2.23 1.22 2.54 4.07 - -
  YoY % -1.51% -10.76% 82.79% -51.97% -37.59% 0.00% -
  Horiz. % 48.16% 48.89% 54.79% 29.98% 62.41% 100.00% -
EPS -1.95 -2.27 -2.70 -1.04 -0.61 0.79 0.00 -
  YoY % 14.10% 15.93% -159.62% -70.49% -177.22% 0.00% -
  Horiz. % -246.84% -287.34% -341.77% -131.65% -77.22% 100.00% -
DPS 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 0.0386 0.0370 0.0384 0.0615 5.9027 0.0046 - -
  YoY % 4.32% -3.65% -37.56% -98.96% 128,219.55% 0.00% -
  Horiz. % 839.13% 804.35% 834.78% 1,336.96% 128,319.55% 100.00% -
Price Multiplier on Financial Quarter End Date
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
Date 28/02/19 31/12/18 28/09/18 29/12/17 29/09/17 30/06/10 30/06/09 -
Price 0.0250 0.0250 0.0450 0.1350 0.1300 0.1400 0.0400 -
P/RPS 0.66 0.65 1.03 5.62 2.41 0.51 0.00 -
  YoY % 1.54% -36.89% -81.67% 133.20% 372.55% 0.00% -
  Horiz. % 129.41% 127.45% 201.96% 1,101.96% 472.55% 100.00% -
P/EPS -0.67 -0.57 -0.85 -6.62 -10.07 2.65 0.00 -
  YoY % -17.54% 32.94% 87.16% 34.26% -480.00% 0.00% -
  Horiz. % -25.28% -21.51% -32.08% -249.81% -380.00% 100.00% -
EY -149.97 -176.70 -116.98 -15.11 -9.93 37.71 0.00 -
  YoY % 15.13% -51.05% -674.19% -52.17% -126.33% 0.00% -
  Horiz. % -397.69% -468.58% -310.21% -40.07% -26.33% 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 0.34 0.35 0.60 1.12 0.01 4.52 0.00 -
  YoY % -2.86% -41.67% -46.43% 11,100.00% -99.78% 0.00% -
  Horiz. % 7.52% 7.74% 13.27% 24.78% 0.22% 100.00% -
Price Multiplier on Announcement Date
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
Date 30/04/19 28/02/19 28/11/18 27/02/18 30/11/17 25/08/10 - -
Price 0.0300 0.0250 0.0400 0.1050 0.1300 0.1400 0.0000 -
P/RPS 0.80 0.65 0.92 4.37 2.41 0.51 0.00 -
  YoY % 23.08% -29.35% -78.95% 81.33% 372.55% 0.00% -
  Horiz. % 156.86% 127.45% 180.39% 856.86% 472.55% 100.00% -
P/EPS -0.80 -0.57 -0.76 -5.15 -10.07 2.65 0.00 -
  YoY % -40.35% 25.00% 85.24% 48.86% -480.00% 0.00% -
  Horiz. % -30.19% -21.51% -28.68% -194.34% -380.00% 100.00% -
EY -124.98 -176.70 -131.60 -19.42 -9.93 37.71 0.00 -
  YoY % 29.27% -34.27% -577.65% -95.57% -126.33% 0.00% -
  Horiz. % -331.42% -468.58% -348.98% -51.50% -26.33% 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 0.41 0.35 0.53 0.87 0.01 4.52 0.00 -
  YoY % 17.14% -33.96% -39.08% 8,600.00% -99.78% 0.00% -
  Horiz. % 9.07% 7.74% 11.73% 19.25% 0.22% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS