Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2017-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     37.52%    YoY -     2.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 31,404 0 35,608 51,796 47,982 43,366 28,394 1.88%
  YoY % 0.00% 0.00% -31.25% 7.95% 10.64% 52.73% -
  Horiz. % 110.60% 0.00% 125.41% 182.42% 168.99% 152.73% 100.00%
PBT 4,412 0 -83,826 -12,292 -12,434 -12,658 -6,620 -
  YoY % 0.00% 0.00% -581.96% 1.14% 1.77% -91.21% -
  Horiz. % -66.65% -0.00% 1,266.25% 185.68% 187.82% 191.21% 100.00%
Tax 0 0 -346 -66 -322 -28 -8 -
  YoY % 0.00% 0.00% -424.24% 79.50% -1,050.00% -250.00% -
  Horiz. % -0.00% -0.00% 4,325.00% 825.00% 4,025.00% 350.00% 100.00%
NP 4,412 0 -84,172 -12,358 -12,756 -12,686 -6,628 -
  YoY % 0.00% 0.00% -581.11% 3.12% -0.55% -91.40% -
  Horiz. % -66.57% -0.00% 1,269.95% 186.45% 192.46% 191.40% 100.00%
NP to SH 4,300 0 -83,694 -11,782 -12,054 -11,446 -6,616 -
  YoY % 0.00% 0.00% -610.35% 2.26% -5.31% -73.00% -
  Horiz. % -64.99% -0.00% 1,265.02% 178.08% 182.19% 173.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,992 0 119,780 64,154 60,738 56,052 35,022 -4.69%
  YoY % 0.00% 0.00% 86.71% 5.62% 8.36% 60.05% -
  Horiz. % 77.07% 0.00% 342.01% 183.18% 173.43% 160.05% 100.00%
Net Worth 76,025 - 81,649 119,897 94,781 82,751 5,180,453 -54.10%
  YoY % 0.00% 0.00% -31.90% 26.50% 14.54% -98.40% -
  Horiz. % 1.47% 0.00% 1.58% 2.31% 1.83% 1.60% 100.00%
Dividend
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 76,025 - 81,649 119,897 94,781 82,751 5,180,453 -54.10%
  YoY % 0.00% 0.00% -31.90% 26.50% 14.54% -98.40% -
  Horiz. % 1.47% 0.00% 1.58% 2.31% 1.83% 1.60% 100.00%
NOSH 1,101,813 997,751 995,730 915,247 846,263 773,378 624,150 11.05%
  YoY % 10.43% 0.20% 8.79% 8.15% 9.42% 23.91% -
  Horiz. % 176.53% 159.86% 159.53% 146.64% 135.59% 123.91% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 14.05 % - % -236.39 % -23.86 % -26.58 % -29.25 % -23.34 % -
  YoY % 0.00% 0.00% -890.74% 10.23% 9.13% -25.32% -
  Horiz. % -60.20% 0.00% 1,012.81% 102.23% 113.88% 125.32% 100.00%
ROE 5.66 % - % -102.50 % -9.83 % -12.72 % -13.83 % -0.13 % -
  YoY % 0.00% 0.00% -942.73% 22.72% 8.03% -10,538.46% -
  Horiz. % -4,353.85% 0.00% 78,846.16% 7,561.54% 9,784.62% 10,638.46% 100.00%
Per Share
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.85 - 3.58 5.66 5.67 5.61 4.55 -8.27%
  YoY % 0.00% 0.00% -36.75% -0.18% 1.07% 23.30% -
  Horiz. % 62.64% 0.00% 78.68% 124.40% 124.62% 123.30% 100.00%
EPS 0.40 0.00 -8.40 -1.28 -1.42 -1.48 -1.06 -
  YoY % 0.00% 0.00% -556.25% 9.86% 4.05% -39.62% -
  Horiz. % -37.74% -0.00% 792.45% 120.75% 133.96% 139.62% 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 0.0690 - 0.0820 0.1310 0.1120 0.1070 8.3000 -58.66%
  YoY % 0.00% 0.00% -37.40% 16.96% 4.67% -98.71% -
  Horiz. % 0.83% 0.00% 0.99% 1.58% 1.35% 1.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.08 - 2.35 3.42 3.17 2.87 1.88 1.88%
  YoY % 0.00% 0.00% -31.29% 7.89% 10.45% 52.66% -
  Horiz. % 110.64% 0.00% 125.00% 181.91% 168.62% 152.66% 100.00%
EPS 0.28 0.00 -5.53 -0.78 -0.80 -0.76 -0.44 -
  YoY % 0.00% 0.00% -608.97% 2.50% -5.26% -72.73% -
  Horiz. % -63.64% -0.00% 1,256.82% 177.27% 181.82% 172.73% 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 0.0503 - 0.0540 0.0793 0.0627 0.0547 3.4245 -54.09%
  YoY % 0.00% 0.00% -31.90% 26.48% 14.63% -98.40% -
  Horiz. % 1.47% 0.00% 1.58% 2.32% 1.83% 1.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/08/19 30/08/18 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0550 0.0450 0.1000 0.1850 0.2850 0.3600 0.2600 -
P/RPS 1.93 0.00 2.80 3.27 5.03 6.42 5.72 -18.16%
  YoY % 0.00% 0.00% -14.37% -34.99% -21.65% 12.24% -
  Horiz. % 33.74% 0.00% 48.95% 57.17% 87.94% 112.24% 100.00%
P/EPS 14.09 0.00 -1.19 -14.37 -20.01 -24.32 -24.53 -
  YoY % 0.00% 0.00% 91.72% 28.19% 17.72% 0.86% -
  Horiz. % -57.44% -0.00% 4.85% 58.58% 81.57% 99.14% 100.00%
EY 7.10 0.00 -84.05 -6.96 -5.00 -4.11 -4.08 -
  YoY % 0.00% 0.00% -1,107.61% -39.20% -21.65% -0.74% -
  Horiz. % -174.02% -0.00% 2,060.05% 170.59% 122.55% 100.74% 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 0.80 0.00 1.22 1.41 2.54 3.36 0.03 83.23%
  YoY % 0.00% 0.00% -13.48% -44.49% -24.40% 11,100.00% -
  Horiz. % 2,666.67% 0.00% 4,066.67% 4,700.00% 8,466.67% 11,200.00% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/10/19 - 24/05/18 30/05/17 25/05/16 27/05/15 29/05/14 -
Price 0.0400 0.0000 0.0700 0.1500 0.2800 0.3550 0.2600 -
P/RPS 1.40 0.00 1.96 2.65 4.94 6.33 5.72 -22.86%
  YoY % 0.00% 0.00% -26.04% -46.36% -21.96% 10.66% -
  Horiz. % 24.48% 0.00% 34.27% 46.33% 86.36% 110.66% 100.00%
P/EPS 10.25 0.00 -0.83 -11.65 -19.66 -23.99 -24.53 -
  YoY % 0.00% 0.00% 92.88% 40.74% 18.05% 2.20% -
  Horiz. % -41.79% -0.00% 3.38% 47.49% 80.15% 97.80% 100.00%
EY 9.76 0.00 -120.08 -8.58 -5.09 -4.17 -4.08 -
  YoY % 0.00% 0.00% -1,299.53% -68.57% -22.06% -2.21% -
  Horiz. % -239.22% -0.00% 2,943.14% 210.29% 124.75% 102.21% 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 0.58 0.00 0.85 1.15 2.50 3.32 0.03 72.68%
  YoY % 0.00% 0.00% -26.09% -54.00% -24.70% 10,966.67% -
  Horiz. % 1,933.33% 0.00% 2,833.33% 3,833.33% 8,333.33% 11,066.67% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers