Highlights

[EDUSPEC] YoY Cumulative Quarter Result on 2014-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     105.32%    YoY -     139.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 38,555 55,821 48,434 29,366 22,338 22,140 21,554 10.17%
  YoY % -30.93% 15.25% 64.93% 31.46% 0.89% 2.72% -
  Horiz. % 178.88% 258.98% 224.71% 136.24% 103.64% 102.72% 100.00%
PBT -10,577 1,919 916 124 -434 607 420 -
  YoY % -651.17% 109.50% 638.71% 128.57% -171.50% 44.52% -
  Horiz. % -2,518.33% 456.90% 218.10% 29.52% -103.33% 144.52% 100.00%
Tax -51 -176 -110 -7 -18 -96 -237 -22.57%
  YoY % 71.02% -60.00% -1,471.43% 61.11% 81.25% 59.49% -
  Horiz. % 21.52% 74.26% 46.41% 2.95% 7.59% 40.51% 100.00%
NP -10,628 1,743 806 117 -452 511 183 -
  YoY % -709.75% 116.25% 588.89% 125.88% -188.45% 179.23% -
  Horiz. % -5,807.65% 952.46% 440.44% 63.93% -246.99% 279.23% 100.00%
NP to SH -8,958 1,859 1,249 176 -447 503 184 -
  YoY % -581.87% 48.84% 609.66% 139.37% -188.87% 173.37% -
  Horiz. % -4,868.48% 1,010.33% 678.80% 95.65% -242.93% 273.37% 100.00%
Tax Rate - % 9.17 % 12.01 % 5.65 % - % 15.82 % 56.43 % -
  YoY % 0.00% -23.65% 112.57% 0.00% 0.00% -71.97% -
  Horiz. % 0.00% 16.25% 21.28% 10.01% 0.00% 28.03% 100.00%
Total Cost 49,183 54,078 47,628 29,249 22,790 21,629 21,371 14.89%
  YoY % -9.05% 13.54% 62.84% 28.34% 5.37% 1.21% -
  Horiz. % 230.14% 253.04% 222.86% 136.86% 106.64% 101.21% 100.00%
Net Worth 11,647,538 119,422 88,991 7,304,000 14,154 14,730 9,813 225.04%
  YoY % 9,653.19% 34.20% -98.78% 51,500.15% -3.91% 50.11% -
  Horiz. % 118,690.95% 1,216.94% 906.84% 74,429.34% 144.24% 150.11% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 11,647,538 119,422 88,991 7,304,000 14,154 14,730 9,813 225.04%
  YoY % 9,653.19% 34.20% -98.78% 51,500.15% -3.91% 50.11% -
  Horiz. % 118,690.95% 1,216.94% 906.84% 74,429.34% 144.24% 150.11% 100.00%
NOSH 917,129 853,020 780,625 880,000 372,500 359,285 306,666 20.01%
  YoY % 7.52% 9.27% -11.29% 136.24% 3.68% 17.16% -
  Horiz. % 299.06% 278.16% 254.55% 286.96% 121.47% 117.16% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -27.57 % 3.12 % 1.66 % 0.40 % -2.02 % 2.31 % 0.85 % -
  YoY % -983.65% 87.95% 315.00% 119.80% -187.45% 171.76% -
  Horiz. % -3,243.53% 367.06% 195.29% 47.06% -237.65% 271.76% 100.00%
ROE -0.08 % 1.56 % 1.40 % 0.00 % -3.16 % 3.41 % 1.87 % -
  YoY % -105.13% 11.43% 0.00% 0.00% -192.67% 82.35% -
  Horiz. % -4.28% 83.42% 74.87% 0.00% -168.98% 182.35% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.20 6.54 6.20 3.34 6.00 6.16 7.03 -8.22%
  YoY % -35.78% 5.48% 85.63% -44.33% -2.60% -12.38% -
  Horiz. % 59.74% 93.03% 88.19% 47.51% 85.35% 87.62% 100.00%
EPS -0.98 0.22 0.16 0.02 -0.12 0.14 0.06 -
  YoY % -545.45% 37.50% 700.00% 116.67% -185.71% 133.33% -
  Horiz. % -1,633.33% 366.67% 266.67% 33.33% -200.00% 233.33% 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 12.7000 0.1400 0.1140 8.3000 0.0380 0.0410 0.0320 170.84%
  YoY % 8,971.43% 22.81% -98.63% 21,742.11% -7.32% 28.12% -
  Horiz. % 39,687.50% 437.50% 356.25% 25,937.50% 118.75% 128.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,426,077
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.70 3.91 3.40 2.06 1.57 1.55 1.51 10.16%
  YoY % -30.95% 15.00% 65.05% 31.21% 1.29% 2.65% -
  Horiz. % 178.81% 258.94% 225.17% 136.42% 103.97% 102.65% 100.00%
EPS -0.63 0.13 0.09 0.01 -0.03 0.04 0.01 -
  YoY % -584.62% 44.44% 800.00% 133.33% -175.00% 300.00% -
  Horiz. % -6,300.00% 1,300.00% 900.00% 100.00% -300.00% 400.00% 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 8.1675 0.0837 0.0624 5.1217 0.0099 0.0103 0.0069 224.89%
  YoY % 9,658.06% 34.13% -98.78% 51,634.34% -3.88% 49.28% -
  Horiz. % 118,369.55% 1,213.04% 904.35% 74,227.53% 143.48% 149.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1550 0.2550 0.3100 0.2600 0.0750 0.1100 0.1100 -
P/RPS 3.69 3.90 5.00 7.79 1.25 1.79 1.57 15.29%
  YoY % -5.38% -22.00% -35.82% 523.20% -30.17% 14.01% -
  Horiz. % 235.03% 248.41% 318.47% 496.18% 79.62% 114.01% 100.00%
P/EPS -15.87 117.01 193.75 1,300.00 -62.50 78.57 183.33 -
  YoY % -113.56% -39.61% -85.10% 2,180.00% -179.55% -57.14% -
  Horiz. % -8.66% 63.82% 105.68% 709.10% -34.09% 42.86% 100.00%
EY -6.30 0.85 0.52 0.08 -1.60 1.27 0.55 -
  YoY % -841.18% 63.46% 550.00% 105.00% -225.98% 130.91% -
  Horiz. % -1,145.45% 154.55% 94.55% 14.55% -290.91% 230.91% 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 0.01 1.82 2.72 0.03 1.97 2.68 3.44 -62.19%
  YoY % -99.45% -33.09% 8,966.67% -98.48% -26.49% -22.09% -
  Horiz. % 0.29% 52.91% 79.07% 0.87% 57.27% 77.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 -
Price 0.1400 0.2500 0.2300 0.2650 0.1050 0.0900 0.1100 -
P/RPS 3.33 3.82 3.71 7.94 1.75 1.46 1.57 13.34%
  YoY % -12.83% 2.96% -53.27% 353.71% 19.86% -7.01% -
  Horiz. % 212.10% 243.31% 236.31% 505.73% 111.46% 92.99% 100.00%
P/EPS -14.33 114.71 143.75 1,325.00 -87.50 64.29 183.33 -
  YoY % -112.49% -20.20% -89.15% 1,614.29% -236.10% -64.93% -
  Horiz. % -7.82% 62.57% 78.41% 722.74% -47.73% 35.07% 100.00%
EY -6.98 0.87 0.70 0.08 -1.14 1.56 0.55 -
  YoY % -902.30% 24.29% 775.00% 107.02% -173.08% 183.64% -
  Horiz. % -1,269.09% 158.18% 127.27% 14.55% -207.27% 283.64% 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 0.01 1.79 2.02 0.03 2.76 2.20 3.44 -62.19%
  YoY % -99.44% -11.39% 6,633.33% -98.91% 25.45% -36.05% -
  Horiz. % 0.29% 52.03% 58.72% 0.87% 80.23% 63.95% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers