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 - 1,797,934
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.99 1.44 1.33 1.21 0.79 0.69 0.69 6.20%
  YoY % -31.25% 8.27% 9.92% 53.16% 14.49% 0.00% -
  Horiz. % 143.48% 208.70% 192.75% 175.36% 114.49% 100.00% 100.00%
EPS -2.33 -0.33 -0.34 -0.32 -0.18 -0.15 -0.09 71.95%
  YoY % -606.06% 2.94% -6.25% -77.78% -20.00% -66.67% -
  Horiz. % 2,588.89% 366.67% 377.78% 355.56% 200.00% 166.67% 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 0.0454 0.0667 0.0527 0.0460 2.8813 0.0068 0.0072 35.90%
  YoY % -31.93% 26.57% 14.57% -98.40% 42,272.06% -5.56% -
  Horiz. % 630.56% 926.39% 731.94% 638.89% 40,018.06% 94.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
3. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
4. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
5. Stocks-on-Radar- Top Glove Corporation (7113) AmInvest Research Reports
6. 【冷眼前辈提到的 ARMADA(5210)可以买入吗?】 VITA Analysis
7. [转贴] 5分钟看懂大马30大蓝筹股最新数据 ~ 哪些有受COVID-19影响的呢?~ 第一天 Good Articles to Share
8. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
Partners & Brokers