Highlights

[EDUSPEC] YoY Cumulative Quarter Result on 2014-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     12.65%    YoY -     -25.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 25,898 23,991 21,683 14,197 12,377 12,459 12,212 13.33%
  YoY % 7.95% 10.64% 52.73% 14.70% -0.66% 2.02% -
  Horiz. % 212.07% 196.45% 177.55% 116.25% 101.35% 102.02% 100.00%
PBT -6,146 -6,217 -6,329 -3,310 -2,610 -1,642 -1,614 24.94%
  YoY % 1.14% 1.77% -91.21% -26.82% -58.95% -1.73% -
  Horiz. % 380.79% 385.19% 392.13% 205.08% 161.71% 101.73% 100.00%
Tax -33 -161 -14 -4 -12 -32 -27 3.40%
  YoY % 79.50% -1,050.00% -250.00% 66.67% 62.50% -18.52% -
  Horiz. % 122.22% 596.30% 51.85% 14.81% 44.44% 118.52% 100.00%
NP -6,179 -6,378 -6,343 -3,314 -2,622 -1,674 -1,641 24.70%
  YoY % 3.12% -0.55% -91.40% -26.39% -56.63% -2.01% -
  Horiz. % 376.54% 388.67% 386.53% 201.95% 159.78% 102.01% 100.00%
NP to SH -5,891 -6,027 -5,723 -3,308 -2,637 -1,657 -1,718 22.78%
  YoY % 2.26% -5.31% -73.00% -25.45% -59.14% 3.55% -
  Horiz. % 342.90% 350.81% 333.12% 192.55% 153.49% 96.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 32,077 30,369 28,026 17,511 14,999 14,133 13,853 15.01%
  YoY % 5.62% 8.36% 60.05% 16.75% 6.13% 2.02% -
  Horiz. % 231.55% 219.22% 202.31% 126.41% 108.27% 102.02% 100.00%
Net Worth 119,897 94,781 82,751 5,180,453 12,229 12,887 0 -
  YoY % 26.50% 14.54% -98.40% 42,260.08% -5.11% 0.00% -
  Horiz. % 930.32% 735.44% 642.09% 40,196.64% 94.89% 100.00% -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 119,897 94,781 82,751 5,180,453 12,229 12,887 0 -
  YoY % 26.50% 14.54% -98.40% 42,260.08% -5.11% 0.00% -
  Horiz. % 930.32% 735.44% 642.09% 40,196.64% 94.89% 100.00% -
NOSH 915,247 846,263 773,378 624,150 382,173 368,222 335,454 18.19%
  YoY % 8.15% 9.42% 23.91% 63.32% 3.79% 9.77% -
  Horiz. % 272.84% 252.27% 230.55% 186.06% 113.93% 109.77% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -23.86 % -26.58 % -29.25 % -23.34 % -21.18 % -13.44 % -13.44 % 10.03%
  YoY % 10.23% 9.13% -25.32% -10.20% -57.59% 0.00% -
  Horiz. % 177.53% 197.77% 217.63% 173.66% 157.59% 100.00% 100.00%
ROE -4.91 % -6.36 % -6.92 % -0.06 % -21.56 % -12.86 % - % -
  YoY % 22.80% 8.09% -11,433.33% 99.72% -67.65% 0.00% -
  Horiz. % 38.18% 49.46% 53.81% 0.47% 167.65% 100.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.83 2.83 2.80 2.27 3.24 3.38 3.64 -4.10%
  YoY % 0.00% 1.07% 23.35% -29.94% -4.14% -7.14% -
  Horiz. % 77.75% 77.75% 76.92% 62.36% 89.01% 92.86% 100.00%
EPS -0.64 -0.71 -0.74 -0.53 -0.69 -0.45 0.00 -
  YoY % 9.86% 4.05% -39.62% 23.19% -53.33% 0.00% -
  Horiz. % 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 0.1310 0.1120 0.1070 8.3000 0.0320 0.0350 0.0000 -
  YoY % 16.96% 4.67% -98.71% 25,837.50% -8.57% 0.00% -
  Horiz. % 374.29% 320.00% 305.71% 23,714.29% 91.43% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.33 1.23 1.11 0.73 0.64 0.64 0.63 13.25%
  YoY % 8.13% 10.81% 52.05% 14.06% 0.00% 1.59% -
  Horiz. % 211.11% 195.24% 176.19% 115.87% 101.59% 101.59% 100.00%
EPS -0.30 -0.31 -0.29 -0.17 -0.14 -0.09 -0.09 22.20%
  YoY % 3.23% -6.90% -70.59% -21.43% -55.56% 0.00% -
  Horiz. % 333.33% 344.44% 322.22% 188.89% 155.56% 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 0.0615 0.0486 0.0425 2.6581 0.0063 0.0066 0.0000 -
  YoY % 26.54% 14.35% -98.40% 42,092.06% -4.55% 0.00% -
  Horiz. % 931.82% 736.36% 643.94% 40,274.24% 95.45% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1850 0.2850 0.3600 0.2600 0.0800 0.1100 0.1400 -
P/RPS 6.54 10.05 12.84 11.43 2.47 3.25 3.85 9.22%
  YoY % -34.93% -21.73% 12.34% 362.75% -24.00% -15.58% -
  Horiz. % 169.87% 261.04% 333.51% 296.88% 64.16% 84.42% 100.00%
P/EPS -28.74 -40.02 -48.65 -49.06 -11.59 -24.44 -27.34 0.84%
  YoY % 28.19% 17.74% 0.84% -323.30% 52.58% 10.61% -
  Horiz. % 105.12% 146.38% 177.94% 179.44% 42.39% 89.39% 100.00%
EY -3.48 -2.50 -2.06 -2.04 -8.63 -4.09 -3.66 -0.84%
  YoY % -39.20% -21.36% -0.98% 76.36% -111.00% -11.75% -
  Horiz. % 95.08% 68.31% 56.28% 55.74% 235.79% 111.75% 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 1.41 2.54 3.36 0.03 2.50 3.14 0.00 -
  YoY % -44.49% -24.40% 11,100.00% -98.80% -20.38% 0.00% -
  Horiz. % 44.90% 80.89% 107.01% 0.96% 79.62% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 -
Price 0.1500 0.2800 0.3550 0.2600 0.0950 0.1200 0.1300 -
P/RPS 5.30 9.88 12.66 11.43 2.93 3.55 3.57 6.80%
  YoY % -46.36% -21.96% 10.76% 290.10% -17.46% -0.56% -
  Horiz. % 148.46% 276.75% 354.62% 320.17% 82.07% 99.44% 100.00%
P/EPS -23.30 -39.32 -47.97 -49.06 -13.77 -26.67 -25.38 -1.41%
  YoY % 40.74% 18.03% 2.22% -256.28% 48.37% -5.08% -
  Horiz. % 91.80% 154.93% 189.01% 193.30% 54.26% 105.08% 100.00%
EY -4.29 -2.54 -2.08 -2.04 -7.26 -3.75 -3.94 1.43%
  YoY % -68.90% -22.12% -1.96% 71.90% -93.60% 4.82% -
  Horiz. % 108.88% 64.47% 52.79% 51.78% 184.26% 95.18% 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 1.15 2.50 3.32 0.03 2.97 3.43 0.00 -
  YoY % -54.00% -24.70% 10,966.67% -98.99% -13.41% 0.00% -
  Horiz. % 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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