Highlights

[EDUSPEC] YoY Cumulative Quarter Result on 2013-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     83.05%    YoY -     -188.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Revenue 55,821 48,434 29,366 22,338 22,140 21,554 3,160 56.45%
  YoY % 15.25% 64.93% 31.46% 0.89% 2.72% 582.09% -
  Horiz. % 1,766.49% 1,532.72% 929.30% 706.90% 700.63% 682.09% 100.00%
PBT 1,919 916 124 -434 607 420 -627 -
  YoY % 109.50% 638.71% 128.57% -171.50% 44.52% 166.99% -
  Horiz. % -306.06% -146.09% -19.78% 69.22% -96.81% -66.99% 100.00%
Tax -176 -110 -7 -18 -96 -237 104 -
  YoY % -60.00% -1,471.43% 61.11% 81.25% 59.49% -327.88% -
  Horiz. % -169.23% -105.77% -6.73% -17.31% -92.31% -227.88% 100.00%
NP 1,743 806 117 -452 511 183 -523 -
  YoY % 116.25% 588.89% 125.88% -188.45% 179.23% 134.99% -
  Horiz. % -333.27% -154.11% -22.37% 86.42% -97.71% -34.99% 100.00%
NP to SH 1,859 1,249 176 -447 503 184 -523 -
  YoY % 48.84% 609.66% 139.37% -188.87% 173.37% 135.18% -
  Horiz. % -355.45% -238.81% -33.65% 85.47% -96.18% -35.18% 100.00%
Tax Rate 9.17 % 12.01 % 5.65 % - % 15.82 % 56.43 % - % -
  YoY % -23.65% 112.57% 0.00% 0.00% -71.97% 0.00% -
  Horiz. % 16.25% 21.28% 10.01% 0.00% 28.03% 100.00% -
Total Cost 54,078 47,628 29,249 22,790 21,629 21,371 3,683 52.00%
  YoY % 13.54% 62.84% 28.34% 5.37% 1.21% 480.26% -
  Horiz. % 1,468.31% 1,293.18% 794.16% 618.79% 587.27% 580.26% 100.00%
Net Worth 119,422 88,991 7,304,000 14,154 14,730 9,813 1,046 109.25%
  YoY % 34.20% -98.78% 51,500.15% -3.91% 50.11% 838.18% -
  Horiz. % 11,417.09% 8,507.77% 698,279.19% 1,353.25% 1,408.29% 938.18% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Net Worth 119,422 88,991 7,304,000 14,154 14,730 9,813 1,046 109.25%
  YoY % 34.20% -98.78% 51,500.15% -3.91% 50.11% 838.18% -
  Horiz. % 11,417.09% 8,507.77% 698,279.19% 1,353.25% 1,408.29% 938.18% 100.00%
NOSH 853,020 780,625 880,000 372,500 359,285 306,666 137,631 32.88%
  YoY % 9.27% -11.29% 136.24% 3.68% 17.16% 122.82% -
  Horiz. % 619.79% 567.18% 639.39% 270.65% 261.05% 222.82% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
NP Margin 3.12 % 1.66 % 0.40 % -2.02 % 2.31 % 0.85 % -16.55 % -
  YoY % 87.95% 315.00% 119.80% -187.45% 171.76% 105.14% -
  Horiz. % -18.85% -10.03% -2.42% 12.21% -13.96% -5.14% 100.00%
ROE 1.56 % 1.40 % 0.00 % -3.16 % 3.41 % 1.87 % -50.00 % -
  YoY % 11.43% 0.00% 0.00% -192.67% 82.35% 103.74% -
  Horiz. % -3.12% -2.80% -0.00% 6.32% -6.82% -3.74% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
RPS 6.54 6.20 3.34 6.00 6.16 7.03 2.30 17.69%
  YoY % 5.48% 85.63% -44.33% -2.60% -12.38% 205.65% -
  Horiz. % 284.35% 269.57% 145.22% 260.87% 267.83% 305.65% 100.00%
EPS 0.22 0.16 0.02 -0.12 0.14 0.06 -0.38 -
  YoY % 37.50% 700.00% 116.67% -185.71% 133.33% 115.79% -
  Horiz. % -57.89% -42.11% -5.26% 31.58% -36.84% -15.79% 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 0.1400 0.1140 8.3000 0.0380 0.0410 0.0320 0.0076 57.47%
  YoY % 22.81% -98.63% 21,742.11% -7.32% 28.12% 321.05% -
  Horiz. % 1,842.11% 1,500.00% 109,210.52% 500.00% 539.47% 421.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
RPS 5.07 4.40 2.67 2.03 2.01 1.96 0.29 56.19%
  YoY % 15.23% 64.79% 31.53% 1.00% 2.55% 575.86% -
  Horiz. % 1,748.28% 1,517.24% 920.69% 700.00% 693.10% 675.86% 100.00%
EPS 0.17 0.11 0.02 -0.04 0.05 0.02 -0.05 -
  YoY % 54.55% 450.00% 150.00% -180.00% 150.00% 140.00% -
  Horiz. % -340.00% -220.00% -40.00% 80.00% -100.00% -40.00% 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 0.1084 0.0808 6.6291 0.0128 0.0134 0.0089 0.0009 111.00%
  YoY % 34.16% -98.78% 51,689.84% -4.48% 50.56% 888.89% -
  Horiz. % 12,044.45% 8,977.78% 736,566.62% 1,422.22% 1,488.89% 988.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 -
Price 0.2550 0.3100 0.2600 0.0750 0.1100 0.1100 0.0900 -
P/RPS 3.90 5.00 7.79 1.25 1.79 1.57 3.92 -0.08%
  YoY % -22.00% -35.82% 523.20% -30.17% 14.01% -59.95% -
  Horiz. % 99.49% 127.55% 198.72% 31.89% 45.66% 40.05% 100.00%
P/EPS 117.01 193.75 1,300.00 -62.50 78.57 183.33 -23.68 -
  YoY % -39.61% -85.10% 2,180.00% -179.55% -57.14% 874.20% -
  Horiz. % -494.13% -818.20% -5,489.86% 263.94% -331.80% -774.20% 100.00%
EY 0.85 0.52 0.08 -1.60 1.27 0.55 -4.22 -
  YoY % 63.46% 550.00% 105.00% -225.98% 130.91% 113.03% -
  Horiz. % -20.14% -12.32% -1.90% 37.91% -30.09% -13.03% 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 1.82 2.72 0.03 1.97 2.68 3.44 11.84 -25.31%
  YoY % -33.09% 8,966.67% -98.48% -26.49% -22.09% -70.95% -
  Horiz. % 15.37% 22.97% 0.25% 16.64% 22.64% 29.05% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Date 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 21/04/10 -
Price 0.2500 0.2300 0.2650 0.1050 0.0900 0.1100 0.1200 -
P/RPS 3.82 3.71 7.94 1.75 1.46 1.57 5.23 -4.78%
  YoY % 2.96% -53.27% 353.71% 19.86% -7.01% -69.98% -
  Horiz. % 73.04% 70.94% 151.82% 33.46% 27.92% 30.02% 100.00%
P/EPS 114.71 143.75 1,325.00 -87.50 64.29 183.33 -31.58 -
  YoY % -20.20% -89.15% 1,614.29% -236.10% -64.93% 680.53% -
  Horiz. % -363.24% -455.19% -4,195.69% 277.07% -203.58% -580.53% 100.00%
EY 0.87 0.70 0.08 -1.14 1.56 0.55 -3.17 -
  YoY % 24.29% 775.00% 107.02% -173.08% 183.64% 117.35% -
  Horiz. % -27.44% -22.08% -2.52% 35.96% -49.21% -17.35% 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 1.79 2.02 0.03 2.76 2.20 3.44 15.79 -28.77%
  YoY % -11.39% 6,633.33% -98.91% 25.45% -36.05% -78.21% -
  Horiz. % 11.34% 12.79% 0.19% 17.48% 13.93% 21.79% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers