Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2014-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     56.32%    YoY -     -25.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 51,796 47,982 43,366 28,394 24,754 24,918 24,424 13.33%
  YoY % 7.95% 10.64% 52.73% 14.70% -0.66% 2.02% -
  Horiz. % 212.07% 196.45% 177.55% 116.25% 101.35% 102.02% 100.00%
PBT -12,292 -12,434 -12,658 -6,620 -5,220 -3,284 -3,228 24.94%
  YoY % 1.14% 1.77% -91.21% -26.82% -58.95% -1.73% -
  Horiz. % 380.79% 385.19% 392.13% 205.08% 161.71% 101.73% 100.00%
Tax -66 -322 -28 -8 -24 -64 -54 3.40%
  YoY % 79.50% -1,050.00% -250.00% 66.67% 62.50% -18.52% -
  Horiz. % 122.22% 596.30% 51.85% 14.81% 44.44% 118.52% 100.00%
NP -12,358 -12,756 -12,686 -6,628 -5,244 -3,348 -3,282 24.70%
  YoY % 3.12% -0.55% -91.40% -26.39% -56.63% -2.01% -
  Horiz. % 376.54% 388.67% 386.53% 201.95% 159.78% 102.01% 100.00%
NP to SH -11,782 -12,054 -11,446 -6,616 -5,274 -3,314 -3,436 22.78%
  YoY % 2.26% -5.31% -73.00% -25.45% -59.14% 3.55% -
  Horiz. % 342.90% 350.81% 333.12% 192.55% 153.49% 96.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 64,154 60,738 56,052 35,022 29,998 28,266 27,706 15.01%
  YoY % 5.62% 8.36% 60.05% 16.75% 6.13% 2.02% -
  Horiz. % 231.55% 219.22% 202.31% 126.41% 108.27% 102.02% 100.00%
Net Worth 119,897 94,781 82,751 5,180,453 12,229 12,887 0 -
  YoY % 26.50% 14.54% -98.40% 42,260.08% -5.11% 0.00% -
  Horiz. % 930.32% 735.44% 642.09% 40,196.64% 94.89% 100.00% -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 119,897 94,781 82,751 5,180,453 12,229 12,887 0 -
  YoY % 26.50% 14.54% -98.40% 42,260.08% -5.11% 0.00% -
  Horiz. % 930.32% 735.44% 642.09% 40,196.64% 94.89% 100.00% -
NOSH 915,247 846,263 773,378 624,150 382,173 368,222 335,454 18.19%
  YoY % 8.15% 9.42% 23.91% 63.32% 3.79% 9.77% -
  Horiz. % 272.84% 252.27% 230.55% 186.06% 113.93% 109.77% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -23.86 % -26.58 % -29.25 % -23.34 % -21.18 % -13.44 % -13.44 % 10.03%
  YoY % 10.23% 9.13% -25.32% -10.20% -57.59% 0.00% -
  Horiz. % 177.53% 197.77% 217.63% 173.66% 157.59% 100.00% 100.00%
ROE -9.83 % -12.72 % -13.83 % -0.13 % -43.13 % -25.71 % - % -
  YoY % 22.72% 8.03% -10,538.46% 99.70% -67.76% 0.00% -
  Horiz. % 38.23% 49.47% 53.79% 0.51% 167.76% 100.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.66 5.67 5.61 4.55 6.48 6.77 7.28 -4.10%
  YoY % -0.18% 1.07% 23.30% -29.78% -4.28% -7.01% -
  Horiz. % 77.75% 77.88% 77.06% 62.50% 89.01% 92.99% 100.00%
EPS -1.28 -1.42 -1.48 -1.06 -1.38 -0.90 0.00 -
  YoY % 9.86% 4.05% -39.62% 23.19% -53.33% 0.00% -
  Horiz. % 142.22% 157.78% 164.44% 117.78% 153.33% 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 0.1120 0.1070 8.3000 0.0320 0.0350 0.0000 -
  YoY % 16.96% 4.67% -98.71% 25,837.50% -8.57% 0.00% -
  Horiz. % 374.29% 320.00% 305.71% 23,714.29% 91.43% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.70 4.35 3.94 2.58 2.25 2.26 2.22 13.30%
  YoY % 8.05% 10.41% 52.71% 14.67% -0.44% 1.80% -
  Horiz. % 211.71% 195.95% 177.48% 116.22% 101.35% 101.80% 100.00%
EPS -1.07 -1.09 -1.04 -0.60 -0.48 -0.30 -0.31 22.91%
  YoY % 1.83% -4.81% -73.33% -25.00% -60.00% 3.23% -
  Horiz. % 345.16% 351.61% 335.48% 193.55% 154.84% 96.77% 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 0.1088 0.0860 0.0751 4.7018 0.0111 0.0117 0.0000 -
  YoY % 26.51% 14.51% -98.40% 42,258.56% -5.13% 0.00% -
  Horiz. % 929.91% 735.04% 641.88% 40,186.32% 94.87% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1850 0.2850 0.3600 0.2600 0.0800 0.1100 0.1400 -
P/RPS 3.27 5.03 6.42 5.72 1.24 1.63 1.92 9.27%
  YoY % -34.99% -21.65% 12.24% 361.29% -23.93% -15.10% -
  Horiz. % 170.31% 261.98% 334.38% 297.92% 64.58% 84.90% 100.00%
P/EPS -14.37 -20.01 -24.32 -24.53 -5.80 -12.22 -13.67 0.84%
  YoY % 28.19% 17.72% 0.86% -322.93% 52.54% 10.61% -
  Horiz. % 105.12% 146.38% 177.91% 179.44% 42.43% 89.39% 100.00%
EY -6.96 -5.00 -4.11 -4.08 -17.25 -8.18 -7.32 -0.84%
  YoY % -39.20% -21.65% -0.74% 76.35% -110.88% -11.75% -
  Horiz. % 95.08% 68.31% 56.15% 55.74% 235.66% 111.75% 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 1.41 2.54 3.36 0.03 2.50 3.14 0.00 -
  YoY % -44.49% -24.40% 11,100.00% -98.80% -20.38% 0.00% -
  Horiz. % 44.90% 80.89% 107.01% 0.96% 79.62% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 -
Price 0.1500 0.2800 0.3550 0.2600 0.0950 0.1200 0.1300 -
P/RPS 2.65 4.94 6.33 5.72 1.47 1.77 1.79 6.75%
  YoY % -46.36% -21.96% 10.66% 289.12% -16.95% -1.12% -
  Horiz. % 148.04% 275.98% 353.63% 319.55% 82.12% 98.88% 100.00%
P/EPS -11.65 -19.66 -23.99 -24.53 -6.88 -13.33 -12.69 -1.41%
  YoY % 40.74% 18.05% 2.20% -256.54% 48.39% -5.04% -
  Horiz. % 91.80% 154.93% 189.05% 193.30% 54.22% 105.04% 100.00%
EY -8.58 -5.09 -4.17 -4.08 -14.53 -7.50 -7.88 1.43%
  YoY % -68.57% -22.06% -2.21% 71.92% -93.73% 4.82% -
  Horiz. % 108.88% 64.59% 52.92% 51.78% 184.39% 95.18% 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 1.15 2.50 3.32 0.03 2.97 3.43 0.00 -
  YoY % -54.00% -24.70% 10,966.67% -98.99% -13.41% 0.00% -
  Horiz. % 33.53% 72.89% 96.79% 0.87% 86.59% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers