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 - 1,512,783
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.18 1.71 1.59 1.43 0.94 0.82 0.82 6.25%
  YoY % -30.99% 7.55% 11.19% 52.13% 14.63% 0.00% -
  Horiz. % 143.90% 208.54% 193.90% 174.39% 114.63% 100.00% 100.00%
EPS -2.77 -0.39 -0.40 -0.38 -0.22 -0.17 -0.11 71.16%
  YoY % -610.26% 2.50% -5.26% -72.73% -29.41% -54.55% -
  Horiz. % 2,518.18% 354.55% 363.64% 345.45% 200.00% 154.55% 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 0.0540 0.0793 0.0627 0.0547 3.4245 0.0081 0.0085 36.07%
  YoY % -31.90% 26.48% 14.63% -98.40% 42,177.78% -4.71% -
  Horiz. % 635.29% 932.94% 737.65% 643.53% 40,288.23% 95.29% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers