Highlights

[EDUSPEC] YoY Quarter Result on 2014-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     615.64%    YoY -     61.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 12,657 31,830 26,751 15,169 9,961 9,681 9,342 5.19%
  YoY % -60.24% 18.99% 76.35% 52.28% 2.89% 3.63% -
  Horiz. % 135.48% 340.72% 286.35% 162.37% 106.63% 103.63% 100.00%
PBT -4,431 8,136 7,245 3,434 2,176 2,249 2,034 -
  YoY % -154.46% 12.30% 110.98% 57.81% -3.25% 10.57% -
  Horiz. % -217.85% 400.00% 356.19% 168.83% 106.98% 110.57% 100.00%
Tax -18 -15 -96 -3 -6 -64 -94 -24.06%
  YoY % -20.00% 84.38% -3,100.00% 50.00% 90.62% 31.91% -
  Horiz. % 19.15% 15.96% 102.13% 3.19% 6.38% 68.09% 100.00%
NP -4,449 8,121 7,149 3,431 2,170 2,185 1,940 -
  YoY % -154.78% 13.60% 108.36% 58.11% -0.69% 12.63% -
  Horiz. % -229.33% 418.61% 368.51% 176.86% 111.86% 112.63% 100.00%
NP to SH -3,067 7,886 6,972 3,478 2,160 2,177 1,902 -
  YoY % -138.89% 13.11% 100.46% 61.02% -0.78% 14.46% -
  Horiz. % -161.25% 414.62% 366.56% 182.86% 113.56% 114.46% 100.00%
Tax Rate - % 0.18 % 1.33 % 0.09 % 0.28 % 2.85 % 4.62 % -
  YoY % 0.00% -86.47% 1,377.78% -67.86% -90.18% -38.31% -
  Horiz. % 0.00% 3.90% 28.79% 1.95% 6.06% 61.69% 100.00%
Total Cost 17,106 23,709 19,602 11,738 7,791 7,496 7,402 14.97%
  YoY % -27.85% 20.95% 67.00% 50.66% 3.94% 1.27% -
  Horiz. % 231.10% 320.31% 264.82% 158.58% 105.26% 101.27% 100.00%
Net Worth 11,647,538 119,422 90,319 5,660,274 14,657 15,128 10,493 221.43%
  YoY % 9,653.19% 32.22% -98.40% 38,517.86% -3.11% 44.16% -
  Horiz. % 110,994.55% 1,138.03% 860.69% 53,939.27% 139.67% 144.16% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 11,647,538 119,422 90,319 5,660,274 14,657 15,128 10,493 221.43%
  YoY % 9,653.19% 32.22% -98.40% 38,517.86% -3.11% 44.16% -
  Horiz. % 110,994.55% 1,138.03% 860.69% 53,939.27% 139.67% 144.16% 100.00%
NOSH 917,129 853,020 792,272 681,960 385,714 368,983 327,931 18.68%
  YoY % 7.52% 7.67% 16.18% 76.80% 4.53% 12.52% -
  Horiz. % 279.67% 260.12% 241.60% 207.96% 117.62% 112.52% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -35.15 % 25.51 % 26.72 % 22.62 % 21.78 % 22.57 % 20.77 % -
  YoY % -237.79% -4.53% 18.13% 3.86% -3.50% 8.67% -
  Horiz. % -169.23% 122.82% 128.65% 108.91% 104.86% 108.67% 100.00%
ROE -0.03 % 6.60 % 7.72 % 0.06 % 14.74 % 14.39 % 18.13 % -
  YoY % -100.45% -14.51% 12,766.67% -99.59% 2.43% -20.63% -
  Horiz. % -0.17% 36.40% 42.58% 0.33% 81.30% 79.37% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.38 3.73 3.38 2.22 2.58 2.62 2.85 -11.38%
  YoY % -63.00% 10.36% 52.25% -13.95% -1.53% -8.07% -
  Horiz. % 48.42% 130.88% 118.60% 77.89% 90.53% 91.93% 100.00%
EPS -0.33 0.92 0.88 0.51 0.56 0.59 0.58 -
  YoY % -135.87% 4.55% 72.55% -8.93% -5.08% 1.72% -
  Horiz. % -56.90% 158.62% 151.72% 87.93% 96.55% 101.72% 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 12.7000 0.1400 0.1140 8.3000 0.0380 0.0410 0.0320 170.84%
  YoY % 8,971.43% 22.81% -98.63% 21,742.11% -7.32% 28.12% -
  Horiz. % 39,687.50% 437.50% 356.25% 25,937.50% 118.75% 128.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,652,720
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.77 1.93 1.62 0.92 0.60 0.59 0.57 5.14%
  YoY % -60.10% 19.14% 76.09% 53.33% 1.69% 3.51% -
  Horiz. % 135.09% 338.60% 284.21% 161.40% 105.26% 103.51% 100.00%
EPS -0.19 0.48 0.42 0.21 0.13 0.13 0.12 -
  YoY % -139.58% 14.29% 100.00% 61.54% 0.00% 8.33% -
  Horiz. % -158.33% 400.00% 350.00% 175.00% 108.33% 108.33% 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 7.0475 0.0723 0.0546 3.4248 0.0089 0.0092 0.0063 221.85%
  YoY % 9,647.58% 32.42% -98.41% 38,380.90% -3.26% 46.03% -
  Horiz. % 111,865.08% 1,147.62% 866.67% 54,361.90% 141.27% 146.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1550 0.2550 0.3100 0.2600 0.0750 0.1100 0.1100 -
P/RPS 11.23 6.83 9.18 11.69 2.90 4.19 3.86 19.46%
  YoY % 64.42% -25.60% -21.47% 303.10% -30.79% 8.55% -
  Horiz. % 290.93% 176.94% 237.82% 302.85% 75.13% 108.55% 100.00%
P/EPS -46.35 27.58 35.23 50.98 13.39 18.64 18.97 -
  YoY % -268.06% -21.71% -30.89% 280.73% -28.17% -1.74% -
  Horiz. % -244.33% 145.39% 185.71% 268.74% 70.59% 98.26% 100.00%
EY -2.16 3.63 2.84 1.96 7.47 5.36 5.27 -
  YoY % -159.50% 27.82% 44.90% -73.76% 39.37% 1.71% -
  Horiz. % -40.99% 68.88% 53.89% 37.19% 141.75% 101.71% 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 0.01 1.82 2.72 0.03 1.97 2.68 3.44 -62.19%
  YoY % -99.45% -33.09% 8,966.67% -98.48% -26.49% -22.09% -
  Horiz. % 0.29% 52.91% 79.07% 0.87% 57.27% 77.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 -
Price 0.1400 0.2500 0.2300 0.2650 0.1050 0.0900 0.1100 -
P/RPS 10.14 6.70 6.81 11.91 4.07 3.43 3.86 17.45%
  YoY % 51.34% -1.62% -42.82% 192.63% 18.66% -11.14% -
  Horiz. % 262.69% 173.58% 176.42% 308.55% 105.44% 88.86% 100.00%
P/EPS -41.86 27.04 26.14 51.96 18.75 15.25 18.97 -
  YoY % -254.81% 3.44% -49.69% 177.12% 22.95% -19.61% -
  Horiz. % -220.66% 142.54% 137.80% 273.91% 98.84% 80.39% 100.00%
EY -2.39 3.70 3.83 1.92 5.33 6.56 5.27 -
  YoY % -164.59% -3.39% 99.48% -63.98% -18.75% 24.48% -
  Horiz. % -45.35% 70.21% 72.68% 36.43% 101.14% 124.48% 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 0.01 1.79 2.02 0.03 2.76 2.20 3.44 -62.19%
  YoY % -99.44% -11.39% 6,633.33% -98.91% 25.45% -36.05% -
  Horiz. % 0.29% 52.03% 58.72% 0.87% 80.23% 63.95% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers