Highlights

[EDUSPEC] YoY Quarter Result on 2013-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     5,900.00%    YoY -     -0.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Revenue 31,830 26,751 15,169 9,961 9,681 9,342 866 75.37%
  YoY % 18.99% 76.35% 52.28% 2.89% 3.63% 978.75% -
  Horiz. % 3,675.52% 3,089.03% 1,751.62% 1,150.23% 1,117.90% 1,078.75% 100.00%
PBT 8,136 7,245 3,434 2,176 2,249 2,034 197 78.58%
  YoY % 12.30% 110.98% 57.81% -3.25% 10.57% 932.49% -
  Horiz. % 4,129.95% 3,677.67% 1,743.15% 1,104.57% 1,141.62% 1,032.49% 100.00%
Tax -15 -96 -3 -6 -64 -94 0 -
  YoY % 84.38% -3,100.00% 50.00% 90.62% 31.91% 0.00% -
  Horiz. % 15.96% 102.13% 3.19% 6.38% 68.09% 100.00% -
NP 8,121 7,149 3,431 2,170 2,185 1,940 197 78.53%
  YoY % 13.60% 108.36% 58.11% -0.69% 12.63% 884.77% -
  Horiz. % 4,122.33% 3,628.93% 1,741.62% 1,101.52% 1,109.14% 984.77% 100.00%
NP to SH 7,886 6,972 3,478 2,160 2,177 1,902 197 77.72%
  YoY % 13.11% 100.46% 61.02% -0.78% 14.46% 865.48% -
  Horiz. % 4,003.05% 3,539.09% 1,765.48% 1,096.45% 1,105.08% 965.48% 100.00%
Tax Rate 0.18 % 1.33 % 0.09 % 0.28 % 2.85 % 4.62 % - % -
  YoY % -86.47% 1,377.78% -67.86% -90.18% -38.31% 0.00% -
  Horiz. % 3.90% 28.79% 1.95% 6.06% 61.69% 100.00% -
Total Cost 23,709 19,602 11,738 7,791 7,496 7,402 669 74.38%
  YoY % 20.95% 67.00% 50.66% 3.94% 1.27% 1,006.43% -
  Horiz. % 3,543.95% 2,930.04% 1,754.56% 1,164.57% 1,120.48% 1,106.43% 100.00%
Net Worth 119,422 90,319 5,660,274 14,657 15,128 10,493 1,069 108.53%
  YoY % 32.22% -98.40% 38,517.86% -3.11% 44.16% 881.25% -
  Horiz. % 11,166.98% 8,445.55% 529,280.56% 1,370.56% 1,414.62% 981.25% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Net Worth 119,422 90,319 5,660,274 14,657 15,128 10,493 1,069 108.53%
  YoY % 32.22% -98.40% 38,517.86% -3.11% 44.16% 881.25% -
  Horiz. % 11,166.98% 8,445.55% 529,280.56% 1,370.56% 1,414.62% 981.25% 100.00%
NOSH 853,020 792,272 681,960 385,714 368,983 327,931 140,714 32.43%
  YoY % 7.67% 16.18% 76.80% 4.53% 12.52% 133.05% -
  Horiz. % 606.21% 563.04% 484.64% 274.11% 262.22% 233.05% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
NP Margin 25.51 % 26.72 % 22.62 % 21.78 % 22.57 % 20.77 % 22.75 % 1.80%
  YoY % -4.53% 18.13% 3.86% -3.50% 8.67% -8.70% -
  Horiz. % 112.13% 117.45% 99.43% 95.74% 99.21% 91.30% 100.00%
ROE 6.60 % 7.72 % 0.06 % 14.74 % 14.39 % 18.13 % 18.42 % -14.78%
  YoY % -14.51% 12,766.67% -99.59% 2.43% -20.63% -1.57% -
  Horiz. % 35.83% 41.91% 0.33% 80.02% 78.12% 98.43% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
RPS 3.73 3.38 2.22 2.58 2.62 2.85 0.62 32.27%
  YoY % 10.36% 52.25% -13.95% -1.53% -8.07% 359.68% -
  Horiz. % 601.61% 545.16% 358.06% 416.13% 422.58% 459.68% 100.00%
EPS 0.92 0.88 0.51 0.56 0.59 0.58 0.14 34.10%
  YoY % 4.55% 72.55% -8.93% -5.08% 1.72% 314.29% -
  Horiz. % 657.14% 628.57% 364.29% 400.00% 421.43% 414.29% 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 0.1400 0.1140 8.3000 0.0380 0.0410 0.0320 0.0076 57.47%
  YoY % 22.81% -98.63% 21,742.11% -7.32% 28.12% 321.05% -
  Horiz. % 1,842.11% 1,500.00% 109,210.52% 500.00% 539.47% 421.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
RPS 2.89 2.43 1.38 0.90 0.88 0.85 0.08 74.90%
  YoY % 18.93% 76.09% 53.33% 2.27% 3.53% 962.50% -
  Horiz. % 3,612.50% 3,037.50% 1,725.00% 1,125.00% 1,100.00% 1,062.50% 100.00%
EPS 0.72 0.63 0.32 0.20 0.20 0.17 0.02 74.80%
  YoY % 14.29% 96.88% 60.00% 0.00% 17.65% 750.00% -
  Horiz. % 3,600.00% 3,150.00% 1,600.00% 1,000.00% 1,000.00% 850.00% 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 0.1084 0.0820 5.1372 0.0133 0.0137 0.0095 0.0010 107.57%
  YoY % 32.20% -98.40% 38,525.57% -2.92% 44.21% 850.00% -
  Horiz. % 10,840.00% 8,200.00% 513,719.97% 1,330.00% 1,370.00% 950.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 -
Price 0.2550 0.3100 0.2600 0.0750 0.1100 0.1100 0.0900 -
P/RPS 6.83 9.18 11.69 2.90 4.19 3.86 14.62 -11.18%
  YoY % -25.60% -21.47% 303.10% -30.79% 8.55% -73.60% -
  Horiz. % 46.72% 62.79% 79.96% 19.84% 28.66% 26.40% 100.00%
P/EPS 27.58 35.23 50.98 13.39 18.64 18.97 64.29 -12.36%
  YoY % -21.71% -30.89% 280.73% -28.17% -1.74% -70.49% -
  Horiz. % 42.90% 54.80% 79.30% 20.83% 28.99% 29.51% 100.00%
EY 3.63 2.84 1.96 7.47 5.36 5.27 1.56 14.07%
  YoY % 27.82% 44.90% -73.76% 39.37% 1.71% 237.82% -
  Horiz. % 232.69% 182.05% 125.64% 478.85% 343.59% 337.82% 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 1.82 2.72 0.03 1.97 2.68 3.44 11.84 -25.31%
  YoY % -33.09% 8,966.67% -98.48% -26.49% -22.09% -70.95% -
  Horiz. % 15.37% 22.97% 0.25% 16.64% 22.64% 29.05% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Date 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 21/04/10 -
Price 0.2500 0.2300 0.2650 0.1050 0.0900 0.1100 0.1200 -
P/RPS 6.70 6.81 11.91 4.07 3.43 3.86 19.50 -15.34%
  YoY % -1.62% -42.82% 192.63% 18.66% -11.14% -80.21% -
  Horiz. % 34.36% 34.92% 61.08% 20.87% 17.59% 19.79% 100.00%
P/EPS 27.04 26.14 51.96 18.75 15.25 18.97 85.71 -16.46%
  YoY % 3.44% -49.69% 177.12% 22.95% -19.61% -77.87% -
  Horiz. % 31.55% 30.50% 60.62% 21.88% 17.79% 22.13% 100.00%
EY 3.70 3.83 1.92 5.33 6.56 5.27 1.17 19.65%
  YoY % -3.39% 99.48% -63.98% -18.75% 24.48% 350.43% -
  Horiz. % 316.24% 327.35% 164.10% 455.56% 560.68% 450.43% 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 1.79 2.02 0.03 2.76 2.20 3.44 15.79 -28.77%
  YoY % -11.39% 6,633.33% -98.91% 25.45% -36.05% -78.21% -
  Horiz. % 11.34% 12.79% 0.19% 17.48% 13.93% 21.79% 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.
 


 

314  325  543  1027 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.24-0.08 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 IMPIANA 0.06-0.005 
 VELESTO 0.315+0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers