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 - 1,948,967
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.32 1.41 1.49 0.60 0.36 0.33 0.36 24.15%
  YoY % -6.38% -5.37% 148.33% 66.67% 9.09% -8.33% -
  Horiz. % 366.67% 391.67% 413.89% 166.67% 100.00% 91.67% 100.00%
EPS 0.12 0.44 0.37 0.07 0.00 0.01 0.02 34.76%
  YoY % -72.73% 18.92% 428.57% 0.00% 0.00% -50.00% -
  Horiz. % 600.00% 2,200.00% 1,850.00% 350.00% 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 0.0627 0.0513 0.0326 0.8016 0.5403 0.0077 0.0051 51.86%
  YoY % 22.22% 57.36% -95.93% 48.36% 6,916.88% 50.98% -
  Horiz. % 1,229.41% 1,005.88% 639.22% 15,717.65% 10,594.12% 150.98% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

474  374  626  989 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.19+0.02 
 VIVOCOM 0.715-0.14 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 EAH 0.030.00 
 KNM 0.205-0.005 
 KSTAR 0.34+0.005 
 JAKS-WC 0.32+0.225 
 SUPERMX-C1I 0.11+0.005 
 IRIS 0.325+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
8. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
PARTNERS & BROKERS