Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2015-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     15.44%    YoY -     -73.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 35,608 51,796 47,982 43,366 28,394 24,754 24,918 6.13%
  YoY % -31.25% 7.95% 10.64% 52.73% 14.70% -0.66% -
  Horiz. % 142.90% 207.87% 192.56% 174.03% 113.95% 99.34% 100.00%
PBT -83,826 -12,292 -12,434 -12,658 -6,620 -5,220 -3,284 71.55%
  YoY % -581.96% 1.14% 1.77% -91.21% -26.82% -58.95% -
  Horiz. % 2,552.56% 374.30% 378.62% 385.44% 201.58% 158.95% 100.00%
Tax -346 -66 -322 -28 -8 -24 -64 32.46%
  YoY % -424.24% 79.50% -1,050.00% -250.00% 66.67% 62.50% -
  Horiz. % 540.62% 103.12% 503.12% 43.75% 12.50% 37.50% 100.00%
NP -84,172 -12,358 -12,756 -12,686 -6,628 -5,244 -3,348 71.12%
  YoY % -581.11% 3.12% -0.55% -91.40% -26.39% -56.63% -
  Horiz. % 2,514.10% 369.12% 381.00% 378.91% 197.97% 156.63% 100.00%
NP to SH -83,694 -11,782 -12,054 -11,446 -6,616 -5,274 -3,314 71.24%
  YoY % -610.35% 2.26% -5.31% -73.00% -25.45% -59.14% -
  Horiz. % 2,525.47% 355.52% 363.73% 345.38% 199.64% 159.14% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 119,780 64,154 60,738 56,052 35,022 29,998 28,266 27.20%
  YoY % 86.71% 5.62% 8.36% 60.05% 16.75% 6.13% -
  Horiz. % 423.76% 226.97% 214.88% 198.30% 123.90% 106.13% 100.00%
Net Worth 81,649 119,897 94,781 82,751 5,180,453 12,229 12,887 36.01%
  YoY % -31.90% 26.50% 14.54% -98.40% 42,260.08% -5.11% -
  Horiz. % 633.54% 930.32% 735.44% 642.09% 40,196.64% 94.89% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 81,649 119,897 94,781 82,751 5,180,453 12,229 12,887 36.01%
  YoY % -31.90% 26.50% 14.54% -98.40% 42,260.08% -5.11% -
  Horiz. % 633.54% 930.32% 735.44% 642.09% 40,196.64% 94.89% 100.00%
NOSH 995,730 915,247 846,263 773,378 624,150 382,173 368,222 18.02%
  YoY % 8.79% 8.15% 9.42% 23.91% 63.32% 3.79% -
  Horiz. % 270.42% 248.56% 229.82% 210.03% 169.50% 103.79% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -236.39 % -23.86 % -26.58 % -29.25 % -23.34 % -21.18 % -13.44 % 61.23%
  YoY % -890.74% 10.23% 9.13% -25.32% -10.20% -57.59% -
  Horiz. % 1,758.85% 177.53% 197.77% 217.63% 173.66% 157.59% 100.00%
ROE -102.50 % -9.83 % -12.72 % -13.83 % -0.13 % -43.13 % -25.71 % 25.91%
  YoY % -942.73% 22.72% 8.03% -10,538.46% 99.70% -67.76% -
  Horiz. % 398.68% 38.23% 49.47% 53.79% 0.51% 167.76% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.58 5.66 5.67 5.61 4.55 6.48 6.77 -10.07%
  YoY % -36.75% -0.18% 1.07% 23.30% -29.78% -4.28% -
  Horiz. % 52.88% 83.60% 83.75% 82.87% 67.21% 95.72% 100.00%
EPS -8.40 -1.28 -1.42 -1.48 -1.06 -1.38 -0.90 45.08%
  YoY % -556.25% 9.86% 4.05% -39.62% 23.19% -53.33% -
  Horiz. % 933.33% 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 0.0820 0.1310 0.1120 0.1070 8.3000 0.0320 0.0350 15.24%
  YoY % -37.40% 16.96% 4.67% -98.71% 25,837.50% -8.57% -
  Horiz. % 234.29% 374.29% 320.00% 305.71% 23,714.29% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.46 0.66 0.62 0.56 0.36 0.32 0.32 6.23%
  YoY % -30.30% 6.45% 10.71% 55.56% 12.50% 0.00% -
  Horiz. % 143.75% 206.25% 193.75% 175.00% 112.50% 100.00% 100.00%
EPS -1.07 -0.15 -0.15 -0.15 -0.08 -0.07 -0.04 72.89%
  YoY % -613.33% 0.00% 0.00% -87.50% -14.29% -75.00% -
  Horiz. % 2,675.00% 375.00% 375.00% 375.00% 200.00% 175.00% 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 0.0105 0.0154 0.0122 0.0106 0.6645 0.0016 0.0017 35.43%
  YoY % -31.82% 26.23% 15.09% -98.40% 41,431.25% -5.88% -
  Horiz. % 617.65% 905.88% 717.65% 623.53% 39,088.23% 94.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1000 0.1850 0.2850 0.3600 0.2600 0.0800 0.1100 -
P/RPS 2.80 3.27 5.03 6.42 5.72 1.24 1.63 9.43%
  YoY % -14.37% -34.99% -21.65% 12.24% 361.29% -23.93% -
  Horiz. % 171.78% 200.61% 308.59% 393.87% 350.92% 76.07% 100.00%
P/EPS -1.19 -14.37 -20.01 -24.32 -24.53 -5.80 -12.22 -32.16%
  YoY % 91.72% 28.19% 17.72% 0.86% -322.93% 52.54% -
  Horiz. % 9.74% 117.59% 163.75% 199.02% 200.74% 47.46% 100.00%
EY -84.05 -6.96 -5.00 -4.11 -4.08 -17.25 -8.18 47.42%
  YoY % -1,107.61% -39.20% -21.65% -0.74% 76.35% -110.88% -
  Horiz. % 1,027.51% 85.09% 61.12% 50.24% 49.88% 210.88% 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 1.22 1.41 2.54 3.36 0.03 2.50 3.14 -14.57%
  YoY % -13.48% -44.49% -24.40% 11,100.00% -98.80% -20.38% -
  Horiz. % 38.85% 44.90% 80.89% 107.01% 0.96% 79.62% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 -
Price 0.0700 0.1500 0.2800 0.3550 0.2600 0.0950 0.1200 -
P/RPS 1.96 2.65 4.94 6.33 5.72 1.47 1.77 1.71%
  YoY % -26.04% -46.36% -21.96% 10.66% 289.12% -16.95% -
  Horiz. % 110.73% 149.72% 279.10% 357.63% 323.16% 83.05% 100.00%
P/EPS -0.83 -11.65 -19.66 -23.99 -24.53 -6.88 -13.33 -37.03%
  YoY % 92.88% 40.74% 18.05% 2.20% -256.54% 48.39% -
  Horiz. % 6.23% 87.40% 147.49% 179.97% 184.02% 51.61% 100.00%
EY -120.08 -8.58 -5.09 -4.17 -4.08 -14.53 -7.50 58.72%
  YoY % -1,299.53% -68.57% -22.06% -2.21% 71.92% -93.73% -
  Horiz. % 1,601.07% 114.40% 67.87% 55.60% 54.40% 193.73% 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 0.85 1.15 2.50 3.32 0.03 2.97 3.43 -20.74%
  YoY % -26.09% -54.00% -24.70% 10,966.67% -98.99% -13.41% -
  Horiz. % 24.78% 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.
 


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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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