Highlights

[EDUSPEC] YoY Quarter Result on 2018-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Jun-2018  [#3]
Profit Trend QoQ -     91.83%    YoY -     2.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,372 12,657 31,830 26,751 15,169 9,961 9,681 2.72%
  YoY % -10.15% -60.24% 18.99% 76.35% 52.28% 2.89% -
  Horiz. % 117.47% 130.74% 328.79% 276.32% 156.69% 102.89% 100.00%
PBT -3,201 -4,431 8,136 7,245 3,434 2,176 2,249 -
  YoY % 27.76% -154.46% 12.30% 110.98% 57.81% -3.25% -
  Horiz. % -142.33% -197.02% 361.76% 322.14% 152.69% 96.75% 100.00%
Tax 135 -18 -15 -96 -3 -6 -64 -
  YoY % 850.00% -20.00% 84.38% -3,100.00% 50.00% 90.62% -
  Horiz. % -210.94% 28.12% 23.44% 150.00% 4.69% 9.38% 100.00%
NP -3,066 -4,449 8,121 7,149 3,431 2,170 2,185 -
  YoY % 31.09% -154.78% 13.60% 108.36% 58.11% -0.69% -
  Horiz. % -140.32% -203.62% 371.67% 327.19% 157.03% 99.31% 100.00%
NP to SH -3,005 -3,067 7,886 6,972 3,478 2,160 2,177 -
  YoY % 2.02% -138.89% 13.11% 100.46% 61.02% -0.78% -
  Horiz. % -138.03% -140.88% 362.24% 320.26% 159.76% 99.22% 100.00%
Tax Rate - % - % 0.18 % 1.33 % 0.09 % 0.28 % 2.85 % -
  YoY % 0.00% 0.00% -86.47% 1,377.78% -67.86% -90.18% -
  Horiz. % 0.00% 0.00% 6.32% 46.67% 3.16% 9.82% 100.00%
Total Cost 14,438 17,106 23,709 19,602 11,738 7,791 7,496 11.54%
  YoY % -15.60% -27.85% 20.95% 67.00% 50.66% 3.94% -
  Horiz. % 192.61% 228.20% 316.29% 261.50% 156.59% 103.94% 100.00%
Net Worth 78,822 11,647,538 119,422 90,319 5,660,274 14,657 15,128 31.65%
  YoY % -99.32% 9,653.19% 32.22% -98.40% 38,517.86% -3.11% -
  Horiz. % 521.03% 76,991.69% 789.40% 597.02% 37,415.12% 96.89% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 78,822 11,647,538 119,422 90,319 5,660,274 14,657 15,128 31.65%
  YoY % -99.32% 9,653.19% 32.22% -98.40% 38,517.86% -3.11% -
  Horiz. % 521.03% 76,991.69% 789.40% 597.02% 37,415.12% 96.89% 100.00%
NOSH 997,751 917,129 853,020 792,272 681,960 385,714 368,983 18.02%
  YoY % 8.79% 7.52% 7.67% 16.18% 76.80% 4.53% -
  Horiz. % 270.41% 248.56% 231.18% 214.72% 184.82% 104.53% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -26.96 % -35.15 % 25.51 % 26.72 % 22.62 % 21.78 % 22.57 % -
  YoY % 23.30% -237.79% -4.53% 18.13% 3.86% -3.50% -
  Horiz. % -119.45% -155.74% 113.03% 118.39% 100.22% 96.50% 100.00%
ROE -3.81 % -0.03 % 6.60 % 7.72 % 0.06 % 14.74 % 14.39 % -
  YoY % -12,600.00% -100.45% -14.51% 12,766.67% -99.59% 2.43% -
  Horiz. % -26.48% -0.21% 45.87% 53.65% 0.42% 102.43% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.14 1.38 3.73 3.38 2.22 2.58 2.62 -12.94%
  YoY % -17.39% -63.00% 10.36% 52.25% -13.95% -1.53% -
  Horiz. % 43.51% 52.67% 142.37% 129.01% 84.73% 98.47% 100.00%
EPS -0.30 -0.33 0.92 0.88 0.51 0.56 0.59 -
  YoY % 9.09% -135.87% 4.55% 72.55% -8.93% -5.08% -
  Horiz. % -50.85% -55.93% 155.93% 149.15% 86.44% 94.92% 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 0.0790 12.7000 0.1400 0.1140 8.3000 0.0380 0.0410 11.55%
  YoY % -99.38% 8,971.43% 22.81% -98.63% 21,742.11% -7.32% -
  Horiz. % 192.68% 30,975.61% 341.46% 278.05% 20,243.90% 92.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.03 1.15 2.89 2.43 1.38 0.90 0.88 2.66%
  YoY % -10.43% -60.21% 18.93% 76.09% 53.33% 2.27% -
  Horiz. % 117.05% 130.68% 328.41% 276.14% 156.82% 102.27% 100.00%
EPS -0.27 -0.28 0.72 0.63 0.32 0.20 0.20 -
  YoY % 3.57% -138.89% 14.29% 96.88% 60.00% 0.00% -
  Horiz. % -135.00% -140.00% 360.00% 315.00% 160.00% 100.00% 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 0.0715 10.5712 0.1084 0.0820 5.1372 0.0133 0.0137 31.69%
  YoY % -99.32% 9,652.03% 32.20% -98.40% 38,525.57% -2.92% -
  Horiz. % 521.90% 77,162.05% 791.24% 598.54% 37,497.81% 97.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.0600 0.1550 0.2550 0.3100 0.2600 0.0750 0.1100 -
P/RPS 5.26 11.23 6.83 9.18 11.69 2.90 4.19 3.86%
  YoY % -53.16% 64.42% -25.60% -21.47% 303.10% -30.79% -
  Horiz. % 125.54% 268.02% 163.01% 219.09% 279.00% 69.21% 100.00%
P/EPS -19.92 -46.35 27.58 35.23 50.98 13.39 18.64 -
  YoY % 57.02% -268.06% -21.71% -30.89% 280.73% -28.17% -
  Horiz. % -106.87% -248.66% 147.96% 189.00% 273.50% 71.83% 100.00%
EY -5.02 -2.16 3.63 2.84 1.96 7.47 5.36 -
  YoY % -132.41% -159.50% 27.82% 44.90% -73.76% 39.37% -
  Horiz. % -93.66% -40.30% 67.72% 52.99% 36.57% 139.37% 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 0.76 0.01 1.82 2.72 0.03 1.97 2.68 -18.94%
  YoY % 7,500.00% -99.45% -33.09% 8,966.67% -98.48% -26.49% -
  Horiz. % 28.36% 0.37% 67.91% 101.49% 1.12% 73.51% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 -
Price 0.0500 0.1400 0.2500 0.2300 0.2650 0.1050 0.0900 -
P/RPS 4.39 10.14 6.70 6.81 11.91 4.07 3.43 4.20%
  YoY % -56.71% 51.34% -1.62% -42.82% 192.63% 18.66% -
  Horiz. % 127.99% 295.63% 195.34% 198.54% 347.23% 118.66% 100.00%
P/EPS -16.60 -41.86 27.04 26.14 51.96 18.75 15.25 -
  YoY % 60.34% -254.81% 3.44% -49.69% 177.12% 22.95% -
  Horiz. % -108.85% -274.49% 177.31% 171.41% 340.72% 122.95% 100.00%
EY -6.02 -2.39 3.70 3.83 1.92 5.33 6.56 -
  YoY % -151.88% -164.59% -3.39% 99.48% -63.98% -18.75% -
  Horiz. % -91.77% -36.43% 56.40% 58.38% 29.27% 81.25% 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 0.63 0.01 1.79 2.02 0.03 2.76 2.20 -18.81%
  YoY % 6,200.00% -99.44% -11.39% 6,633.33% -98.91% 25.45% -
  Horiz. % 28.64% 0.45% 81.36% 91.82% 1.36% 125.45% 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.
 


 

81  86  344  1674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.15+0.015 
 PERDANA 0.425-0.005 
 SAPNRG 0.35+0.01 
 JAG 0.0550.00 
 HUBLINE 0.06+0.005 
 VS 1.04+0.02 
 SENDAI 0.50+0.025 
 HIBISCS 1.05+0.02 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers