Highlights

[EDUSPEC] YoY Quarter Result on 2013-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     -38.33%    YoY -     4,833.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 25,636 27,574 29,056 11,753 6,926 6,476 6,970 24.22%
  YoY % -7.03% -5.10% 147.22% 69.69% 6.95% -7.09% -
  Horiz. % 367.80% 395.61% 416.87% 168.62% 99.37% 92.91% 100.00%
PBT 5,269 11,033 8,644 1,534 100 397 896 34.31%
  YoY % -52.24% 27.64% 463.49% 1,434.00% -74.81% -55.69% -
  Horiz. % 588.06% 1,231.36% 964.73% 171.21% 11.16% 44.31% 100.00%
Tax -2,328 -641 -358 -203 -65 -225 -425 32.74%
  YoY % -263.18% -79.05% -76.35% -212.31% 71.11% 47.06% -
  Horiz. % 547.76% 150.82% 84.24% 47.76% 15.29% 52.94% 100.00%
NP 2,941 10,392 8,286 1,331 35 172 471 35.66%
  YoY % -71.70% 25.42% 522.54% 3,702.86% -79.65% -63.48% -
  Horiz. % 624.42% 2,206.37% 1,759.24% 282.59% 7.43% 36.52% 100.00%
NP to SH 2,398 8,541 7,257 1,332 27 170 471 31.13%
  YoY % -71.92% 17.69% 444.82% 4,833.33% -84.12% -63.91% -
  Horiz. % 509.13% 1,813.38% 1,540.76% 282.80% 5.73% 36.09% 100.00%
Tax Rate 44.18 % 5.81 % 4.14 % 13.23 % 65.00 % 56.68 % 47.43 % -1.18%
  YoY % 660.41% 40.34% -68.71% -79.65% 14.68% 19.50% -
  Horiz. % 93.15% 12.25% 8.73% 27.89% 137.04% 119.50% 100.00%
Total Cost 22,695 17,182 20,770 10,422 6,891 6,304 6,499 23.15%
  YoY % 32.09% -17.27% 99.29% 51.24% 9.31% -3.00% -
  Horiz. % 349.21% 264.38% 319.59% 160.36% 106.03% 97.00% 100.00%
Net Worth 122,237 99,913 63,462 1,562,205 1,053,000 14,959 9,898 51.97%
  YoY % 22.34% 57.44% -95.94% 48.36% 6,938.77% 51.13% -
  Horiz. % 1,234.89% 1,009.37% 641.12% 15,782.03% 10,637.83% 151.13% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 122,237 99,913 63,462 1,562,205 1,053,000 14,959 9,898 51.97%
  YoY % 22.34% 57.44% -95.94% 48.36% 6,938.77% 51.13% -
  Horiz. % 1,234.89% 1,009.37% 641.12% 15,782.03% 10,637.83% 151.13% 100.00%
NOSH 866,930 805,754 689,807 381,025 270,000 339,999 291,136 19.92%
  YoY % 7.59% 16.81% 81.04% 41.12% -20.59% 16.78% -
  Horiz. % 297.77% 276.76% 236.94% 130.88% 92.74% 116.78% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.47 % 37.69 % 28.52 % 11.32 % 0.51 % 2.66 % 6.76 % 9.20%
  YoY % -69.57% 32.15% 151.94% 2,119.61% -80.83% -60.65% -
  Horiz. % 169.67% 557.54% 421.89% 167.46% 7.54% 39.35% 100.00%
ROE 1.96 % 8.55 % 11.44 % 0.09 % 0.00 % 1.14 % 4.76 % -13.74%
  YoY % -77.08% -25.26% 12,611.11% 0.00% 0.00% -76.05% -
  Horiz. % 41.18% 179.62% 240.34% 1.89% 0.00% 23.95% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.96 3.42 4.21 3.08 2.57 1.90 2.39 3.63%
  YoY % -13.45% -18.76% 36.69% 19.84% 35.26% -20.50% -
  Horiz. % 123.85% 143.10% 176.15% 128.87% 107.53% 79.50% 100.00%
EPS 0.28 1.06 1.04 0.39 0.01 0.05 0.00 -
  YoY % -73.58% 1.92% 166.67% 3,800.00% -80.00% 0.00% -
  Horiz. % 560.00% 2,120.00% 2,080.00% 780.00% 20.00% 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 0.1410 0.1240 0.0920 4.1000 3.9000 0.0440 0.0340 26.73%
  YoY % 13.71% 34.78% -97.76% 5.13% 8,763.64% 29.41% -
  Horiz. % 414.71% 364.71% 270.59% 12,058.82% 11,470.59% 129.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.33 2.50 2.64 1.07 0.63 0.59 0.63 24.33%
  YoY % -6.80% -5.30% 146.73% 69.84% 6.78% -6.35% -
  Horiz. % 369.84% 396.83% 419.05% 169.84% 100.00% 93.65% 100.00%
EPS 0.22 0.78 0.66 0.12 0.00 0.02 0.04 32.83%
  YoY % -71.79% 18.18% 450.00% 0.00% 0.00% -50.00% -
  Horiz. % 550.00% 1,950.00% 1,650.00% 300.00% 0.00% 50.00% 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 0.1109 0.0907 0.0576 1.4178 0.9557 0.0136 0.0090 51.92%
  YoY % 22.27% 57.47% -95.94% 48.35% 6,927.21% 51.11% -
  Horiz. % 1,232.22% 1,007.78% 640.00% 15,753.33% 10,618.89% 151.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2400 0.2550 0.2650 0.1250 0.0900 0.0900 0.1900 -
P/RPS 8.12 7.45 6.29 4.05 3.51 4.73 7.94 0.37%
  YoY % 8.99% 18.44% 55.31% 15.38% -25.79% -40.43% -
  Horiz. % 102.27% 93.83% 79.22% 51.01% 44.21% 59.57% 100.00%
P/EPS 86.77 24.06 25.19 35.76 900.00 180.00 117.44 -4.91%
  YoY % 260.64% -4.49% -29.56% -96.03% 400.00% 53.27% -
  Horiz. % 73.88% 20.49% 21.45% 30.45% 766.35% 153.27% 100.00%
EY 1.15 4.16 3.97 2.80 0.11 0.56 0.85 5.16%
  YoY % -72.36% 4.79% 41.79% 2,445.45% -80.36% -34.12% -
  Horiz. % 135.29% 489.41% 467.06% 329.41% 12.94% 65.88% 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 1.70 2.06 2.88 0.03 0.02 2.05 5.59 -17.98%
  YoY % -17.48% -28.47% 9,500.00% 50.00% -99.02% -63.33% -
  Horiz. % 30.41% 36.85% 51.52% 0.54% 0.36% 36.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.2000 0.3150 0.2950 0.1250 0.0800 0.1200 0.2000 -
P/RPS 6.76 9.20 7.00 4.05 3.12 6.30 8.35 -3.46%
  YoY % -26.52% 31.43% 72.84% 29.81% -50.48% -24.55% -
  Horiz. % 80.96% 110.18% 83.83% 48.50% 37.37% 75.45% 100.00%
P/EPS 72.30 29.72 28.04 35.76 800.00 240.00 123.62 -8.54%
  YoY % 143.27% 5.99% -21.59% -95.53% 233.33% 94.14% -
  Horiz. % 58.49% 24.04% 22.68% 28.93% 647.14% 194.14% 100.00%
EY 1.38 3.37 3.57 2.80 0.13 0.42 0.81 9.28%
  YoY % -59.05% -5.60% 27.50% 2,053.85% -69.05% -48.15% -
  Horiz. % 170.37% 416.05% 440.74% 345.68% 16.05% 51.85% 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 1.42 2.54 3.21 0.03 0.02 2.73 5.88 -21.07%
  YoY % -44.09% -20.87% 10,600.00% 50.00% -99.27% -53.57% -
  Horiz. % 24.15% 43.20% 54.59% 0.51% 0.34% 46.43% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers