Highlights

[EDUSPEC] YoY Cumulative Quarter Result on 2015-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     121.82%    YoY -     609.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,176 38,555 55,821 48,434 29,366 22,338 22,140 4.70%
  YoY % -24.33% -30.93% 15.25% 64.93% 31.46% 0.89% -
  Horiz. % 131.78% 174.14% 252.13% 218.76% 132.64% 100.89% 100.00%
PBT -45,114 -10,577 1,919 916 124 -434 607 -
  YoY % -326.53% -651.17% 109.50% 638.71% 128.57% -171.50% -
  Horiz. % -7,432.29% -1,742.50% 316.14% 150.91% 20.43% -71.50% 100.00%
Tax -38 -51 -176 -110 -7 -18 -96 -14.31%
  YoY % 25.49% 71.02% -60.00% -1,471.43% 61.11% 81.25% -
  Horiz. % 39.58% 53.12% 183.33% 114.58% 7.29% 18.75% 100.00%
NP -45,152 -10,628 1,743 806 117 -452 511 -
  YoY % -324.84% -709.75% 116.25% 588.89% 125.88% -188.45% -
  Horiz. % -8,836.01% -2,079.84% 341.10% 157.73% 22.90% -88.45% 100.00%
NP to SH -44,852 -8,958 1,859 1,249 176 -447 503 -
  YoY % -400.69% -581.87% 48.84% 609.66% 139.37% -188.87% -
  Horiz. % -8,916.90% -1,780.91% 369.58% 248.31% 34.99% -88.87% 100.00%
Tax Rate - % - % 9.17 % 12.01 % 5.65 % - % 15.82 % -
  YoY % 0.00% 0.00% -23.65% 112.57% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.96% 75.92% 35.71% 0.00% 100.00%
Total Cost 74,328 49,183 54,078 47,628 29,249 22,790 21,629 22.83%
  YoY % 51.13% -9.05% 13.54% 62.84% 28.34% 5.37% -
  Horiz. % 343.65% 227.39% 250.03% 220.20% 135.23% 105.37% 100.00%
Net Worth 78,822 11,647,538 119,422 88,991 7,304,000 14,154 14,730 32.24%
  YoY % -99.32% 9,653.19% 34.20% -98.78% 51,500.15% -3.91% -
  Horiz. % 535.09% 79,069.74% 810.71% 604.12% 49,583.48% 96.09% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 78,822 11,647,538 119,422 88,991 7,304,000 14,154 14,730 32.24%
  YoY % -99.32% 9,653.19% 34.20% -98.78% 51,500.15% -3.91% -
  Horiz. % 535.09% 79,069.74% 810.71% 604.12% 49,583.48% 96.09% 100.00%
NOSH 997,751 917,129 853,020 780,625 880,000 372,500 359,285 18.55%
  YoY % 8.79% 7.52% 9.27% -11.29% 136.24% 3.68% -
  Horiz. % 277.70% 255.26% 237.42% 217.27% 244.93% 103.68% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -154.76 % -27.57 % 3.12 % 1.66 % 0.40 % -2.02 % 2.31 % -
  YoY % -461.33% -983.65% 87.95% 315.00% 119.80% -187.45% -
  Horiz. % -6,699.57% -1,193.51% 135.06% 71.86% 17.32% -87.45% 100.00%
ROE -56.90 % -0.08 % 1.56 % 1.40 % 0.00 % -3.16 % 3.41 % -
  YoY % -71,025.00% -105.13% 11.43% 0.00% 0.00% -192.67% -
  Horiz. % -1,668.62% -2.35% 45.75% 41.06% 0.00% -92.67% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.92 4.20 6.54 6.20 3.34 6.00 6.16 -11.69%
  YoY % -30.48% -35.78% 5.48% 85.63% -44.33% -2.60% -
  Horiz. % 47.40% 68.18% 106.17% 100.65% 54.22% 97.40% 100.00%
EPS -4.50 -0.98 0.22 0.16 0.02 -0.12 0.14 -
  YoY % -359.18% -545.45% 37.50% 700.00% 116.67% -185.71% -
  Horiz. % -3,214.29% -700.00% 157.14% 114.29% 14.29% -85.71% 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 0.0790 12.7000 0.1400 0.1140 8.3000 0.0380 0.0410 11.55%
  YoY % -99.38% 8,971.43% 22.81% -98.63% 21,742.11% -7.32% -
  Horiz. % 192.68% 30,975.61% 341.46% 278.05% 20,243.90% 92.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.93 2.55 3.69 3.20 1.94 1.48 1.46 4.76%
  YoY % -24.31% -30.89% 15.31% 64.95% 31.08% 1.37% -
  Horiz. % 132.19% 174.66% 252.74% 219.18% 132.88% 101.37% 100.00%
EPS -2.96 -0.59 0.12 0.08 0.01 -0.03 0.03 -
  YoY % -401.69% -591.67% 50.00% 700.00% 133.33% -200.00% -
  Horiz. % -9,866.67% -1,966.67% 400.00% 266.67% 33.33% -100.00% 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 0.0521 7.6994 0.0789 0.0588 4.8282 0.0094 0.0097 32.32%
  YoY % -99.32% 9,658.43% 34.18% -98.78% 51,263.83% -3.09% -
  Horiz. % 537.11% 79,375.26% 813.40% 606.19% 49,775.26% 96.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.0600 0.1550 0.2550 0.3100 0.2600 0.0750 0.1100 -
P/RPS 2.05 3.69 3.90 5.00 7.79 1.25 1.79 2.29%
  YoY % -44.44% -5.38% -22.00% -35.82% 523.20% -30.17% -
  Horiz. % 114.53% 206.15% 217.88% 279.33% 435.20% 69.83% 100.00%
P/EPS -1.33 -15.87 117.01 193.75 1,300.00 -62.50 78.57 -
  YoY % 91.62% -113.56% -39.61% -85.10% 2,180.00% -179.55% -
  Horiz. % -1.69% -20.20% 148.92% 246.60% 1,654.58% -79.55% 100.00%
EY -74.92 -6.30 0.85 0.52 0.08 -1.60 1.27 -
  YoY % -1,089.21% -841.18% 63.46% 550.00% 105.00% -225.98% -
  Horiz. % -5,899.21% -496.06% 66.93% 40.94% 6.30% -125.98% 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 0.76 0.01 1.82 2.72 0.03 1.97 2.68 -18.94%
  YoY % 7,500.00% -99.45% -33.09% 8,966.67% -98.48% -26.49% -
  Horiz. % 28.36% 0.37% 67.91% 101.49% 1.12% 73.51% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 -
Price 0.0500 0.1400 0.2500 0.2300 0.2650 0.1050 0.0900 -
P/RPS 1.71 3.33 3.82 3.71 7.94 1.75 1.46 2.67%
  YoY % -48.65% -12.83% 2.96% -53.27% 353.71% 19.86% -
  Horiz. % 117.12% 228.08% 261.64% 254.11% 543.84% 119.86% 100.00%
P/EPS -1.11 -14.33 114.71 143.75 1,325.00 -87.50 64.29 -
  YoY % 92.25% -112.49% -20.20% -89.15% 1,614.29% -236.10% -
  Horiz. % -1.73% -22.29% 178.43% 223.60% 2,060.97% -136.10% 100.00%
EY -89.91 -6.98 0.87 0.70 0.08 -1.14 1.56 -
  YoY % -1,188.11% -902.30% 24.29% 775.00% 107.02% -173.08% -
  Horiz. % -5,763.46% -447.44% 55.77% 44.87% 5.13% -73.08% 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 0.63 0.01 1.79 2.02 0.03 2.76 2.20 -18.81%
  YoY % 6,200.00% -99.44% -11.39% 6,633.33% -98.91% 25.45% -
  Horiz. % 28.64% 0.45% 81.36% 91.82% 1.36% 125.45% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers