Highlights

[EDUSPEC] YoY Cumulative Quarter Result on 2015-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     -69.12%    YoY -     -73.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 17,804 25,898 23,991 21,683 14,197 12,377 12,459 6.13%
  YoY % -31.25% 7.95% 10.64% 52.73% 14.70% -0.66% -
  Horiz. % 142.90% 207.87% 192.56% 174.03% 113.95% 99.34% 100.00%
PBT -41,913 -6,146 -6,217 -6,329 -3,310 -2,610 -1,642 71.55%
  YoY % -581.96% 1.14% 1.77% -91.21% -26.82% -58.95% -
  Horiz. % 2,552.56% 374.30% 378.62% 385.44% 201.58% 158.95% 100.00%
Tax -173 -33 -161 -14 -4 -12 -32 32.46%
  YoY % -424.24% 79.50% -1,050.00% -250.00% 66.67% 62.50% -
  Horiz. % 540.62% 103.12% 503.12% 43.75% 12.50% 37.50% 100.00%
NP -42,086 -6,179 -6,378 -6,343 -3,314 -2,622 -1,674 71.12%
  YoY % -581.11% 3.12% -0.55% -91.40% -26.39% -56.63% -
  Horiz. % 2,514.10% 369.12% 381.00% 378.91% 197.97% 156.63% 100.00%
NP to SH -41,847 -5,891 -6,027 -5,723 -3,308 -2,637 -1,657 71.24%
  YoY % -610.35% 2.26% -5.31% -73.00% -25.45% -59.14% -
  Horiz. % 2,525.47% 355.52% 363.73% 345.38% 199.64% 159.14% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 59,890 32,077 30,369 28,026 17,511 14,999 14,133 27.20%
  YoY % 86.71% 5.62% 8.36% 60.05% 16.75% 6.13% -
  Horiz. % 423.76% 226.97% 214.88% 198.30% 123.90% 106.13% 100.00%
Net Worth 81,649 119,897 94,781 82,751 5,180,453 12,229 12,887 36.01%
  YoY % -31.90% 26.50% 14.54% -98.40% 42,260.08% -5.11% -
  Horiz. % 633.54% 930.32% 735.44% 642.09% 40,196.64% 94.89% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 81,649 119,897 94,781 82,751 5,180,453 12,229 12,887 36.01%
  YoY % -31.90% 26.50% 14.54% -98.40% 42,260.08% -5.11% -
  Horiz. % 633.54% 930.32% 735.44% 642.09% 40,196.64% 94.89% 100.00%
NOSH 995,730 915,247 846,263 773,378 624,150 382,173 368,222 18.02%
  YoY % 8.79% 8.15% 9.42% 23.91% 63.32% 3.79% -
  Horiz. % 270.42% 248.56% 229.82% 210.03% 169.50% 103.79% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -236.39 % -23.86 % -26.58 % -29.25 % -23.34 % -21.18 % -13.44 % 61.23%
  YoY % -890.74% 10.23% 9.13% -25.32% -10.20% -57.59% -
  Horiz. % 1,758.85% 177.53% 197.77% 217.63% 173.66% 157.59% 100.00%
ROE -51.25 % -4.91 % -6.36 % -6.92 % -0.06 % -21.56 % -12.86 % 25.90%
  YoY % -943.79% 22.80% 8.09% -11,433.33% 99.72% -67.65% -
  Horiz. % 398.52% 38.18% 49.46% 53.81% 0.47% 167.65% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.79 2.83 2.83 2.80 2.27 3.24 3.38 -10.05%
  YoY % -36.75% 0.00% 1.07% 23.35% -29.94% -4.14% -
  Horiz. % 52.96% 83.73% 83.73% 82.84% 67.16% 95.86% 100.00%
EPS -4.20 -0.64 -0.71 -0.74 -0.53 -0.69 -0.45 45.08%
  YoY % -556.25% 9.86% 4.05% -39.62% 23.19% -53.33% -
  Horiz. % 933.33% 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 0.0820 0.1310 0.1120 0.1070 8.3000 0.0320 0.0350 15.24%
  YoY % -37.40% 16.96% 4.67% -98.71% 25,837.50% -8.57% -
  Horiz. % 234.29% 374.29% 320.00% 305.71% 23,714.29% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.91 1.33 1.23 1.11 0.73 0.64 0.64 6.04%
  YoY % -31.58% 8.13% 10.81% 52.05% 14.06% 0.00% -
  Horiz. % 142.19% 207.81% 192.19% 173.44% 114.06% 100.00% 100.00%
EPS -2.15 -0.30 -0.31 -0.29 -0.17 -0.14 -0.09 69.67%
  YoY % -616.67% 3.23% -6.90% -70.59% -21.43% -55.56% -
  Horiz. % 2,388.89% 333.33% 344.44% 322.22% 188.89% 155.56% 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 0.0419 0.0615 0.0486 0.0425 2.6581 0.0063 0.0066 36.06%
  YoY % -31.87% 26.54% 14.35% -98.40% 42,092.06% -4.55% -
  Horiz. % 634.85% 931.82% 736.36% 643.94% 40,274.24% 95.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1000 0.1850 0.2850 0.3600 0.2600 0.0800 0.1100 -
P/RPS 5.59 6.54 10.05 12.84 11.43 2.47 3.25 9.46%
  YoY % -14.53% -34.93% -21.73% 12.34% 362.75% -24.00% -
  Horiz. % 172.00% 201.23% 309.23% 395.08% 351.69% 76.00% 100.00%
P/EPS -2.38 -28.74 -40.02 -48.65 -49.06 -11.59 -24.44 -32.16%
  YoY % 91.72% 28.19% 17.74% 0.84% -323.30% 52.58% -
  Horiz. % 9.74% 117.59% 163.75% 199.06% 200.74% 47.42% 100.00%
EY -42.03 -3.48 -2.50 -2.06 -2.04 -8.63 -4.09 47.42%
  YoY % -1,107.76% -39.20% -21.36% -0.98% 76.36% -111.00% -
  Horiz. % 1,027.63% 85.09% 61.12% 50.37% 49.88% 211.00% 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 1.22 1.41 2.54 3.36 0.03 2.50 3.14 -14.57%
  YoY % -13.48% -44.49% -24.40% 11,100.00% -98.80% -20.38% -
  Horiz. % 38.85% 44.90% 80.89% 107.01% 0.96% 79.62% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 -
Price 0.0700 0.1500 0.2800 0.3550 0.2600 0.0950 0.1200 -
P/RPS 3.91 5.30 9.88 12.66 11.43 2.93 3.55 1.62%
  YoY % -26.23% -46.36% -21.96% 10.76% 290.10% -17.46% -
  Horiz. % 110.14% 149.30% 278.31% 356.62% 321.97% 82.54% 100.00%
P/EPS -1.67 -23.30 -39.32 -47.97 -49.06 -13.77 -26.67 -36.97%
  YoY % 92.83% 40.74% 18.03% 2.22% -256.28% 48.37% -
  Horiz. % 6.26% 87.36% 147.43% 179.87% 183.95% 51.63% 100.00%
EY -60.04 -4.29 -2.54 -2.08 -2.04 -7.26 -3.75 58.72%
  YoY % -1,299.53% -68.90% -22.12% -1.96% 71.90% -93.60% -
  Horiz. % 1,601.07% 114.40% 67.73% 55.47% 54.40% 193.60% 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 0.85 1.15 2.50 3.32 0.03 2.97 3.43 -20.74%
  YoY % -26.09% -54.00% -24.70% 10,966.67% -98.99% -13.41% -
  Horiz. % 24.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS