Highlights

[EDUSPEC] YoY Quarter Result on 2014-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     108.65%    YoY -     444.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 0 25,636 27,574 29,056 11,753 6,926 6,476 -
  YoY % 0.00% -7.03% -5.10% 147.22% 69.69% 6.95% -
  Horiz. % 0.00% 395.86% 425.79% 448.67% 181.49% 106.95% 100.00%
PBT 0 5,269 11,033 8,644 1,534 100 397 -
  YoY % 0.00% -52.24% 27.64% 463.49% 1,434.00% -74.81% -
  Horiz. % 0.00% 1,327.20% 2,779.09% 2,177.33% 386.40% 25.19% 100.00%
Tax 0 -2,328 -641 -358 -203 -65 -225 -
  YoY % 0.00% -263.18% -79.05% -76.35% -212.31% 71.11% -
  Horiz. % -0.00% 1,034.67% 284.89% 159.11% 90.22% 28.89% 100.00%
NP 0 2,941 10,392 8,286 1,331 35 172 -
  YoY % 0.00% -71.70% 25.42% 522.54% 3,702.86% -79.65% -
  Horiz. % 0.00% 1,709.88% 6,041.86% 4,817.44% 773.84% 20.35% 100.00%
NP to SH 0 2,398 8,541 7,257 1,332 27 170 -
  YoY % 0.00% -71.92% 17.69% 444.82% 4,833.33% -84.12% -
  Horiz. % 0.00% 1,410.59% 5,024.12% 4,268.82% 783.53% 15.88% 100.00%
Tax Rate - % 44.18 % 5.81 % 4.14 % 13.23 % 65.00 % 56.68 % -
  YoY % 0.00% 660.41% 40.34% -68.71% -79.65% 14.68% -
  Horiz. % 0.00% 77.95% 10.25% 7.30% 23.34% 114.68% 100.00%
Total Cost 0 22,695 17,182 20,770 10,422 6,891 6,304 -
  YoY % 0.00% 32.09% -17.27% 99.29% 51.24% 9.31% -
  Horiz. % 0.00% 360.01% 272.56% 329.47% 165.32% 109.31% 100.00%
Net Worth - 122,237 99,913 63,462 1,562,205 1,053,000 14,959 -
  YoY % 0.00% 22.34% 57.44% -95.94% 48.36% 6,938.77% -
  Horiz. % 0.00% 817.09% 667.87% 424.21% 10,442.55% 7,038.77% 100.00%
Dividend
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth - 122,237 99,913 63,462 1,562,205 1,053,000 14,959 -
  YoY % 0.00% 22.34% 57.44% -95.94% 48.36% 6,938.77% -
  Horiz. % 0.00% 817.09% 667.87% 424.21% 10,442.55% 7,038.77% 100.00%
NOSH 1,015,710 866,930 805,754 689,807 381,025 270,000 339,999 15.89%
  YoY % 17.16% 7.59% 16.81% 81.04% 41.12% -20.59% -
  Horiz. % 298.74% 254.98% 236.99% 202.88% 112.07% 79.41% 100.00%
Ratio Analysis
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin - % 11.47 % 37.69 % 28.52 % 11.32 % 0.51 % 2.66 % -
  YoY % 0.00% -69.57% 32.15% 151.94% 2,119.61% -80.83% -
  Horiz. % 0.00% 431.20% 1,416.92% 1,072.18% 425.56% 19.17% 100.00%
ROE - % 1.96 % 8.55 % 11.44 % 0.09 % 0.00 % 1.14 % -
  YoY % 0.00% -77.08% -25.26% 12,611.11% 0.00% 0.00% -
  Horiz. % 0.00% 171.93% 750.00% 1,003.51% 7.89% 0.00% 100.00%
Per Share
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS - 2.96 3.42 4.21 3.08 2.57 1.90 -
  YoY % 0.00% -13.45% -18.76% 36.69% 19.84% 35.26% -
  Horiz. % 0.00% 155.79% 180.00% 221.58% 162.11% 135.26% 100.00%
EPS 0.00 0.28 1.06 1.04 0.39 0.01 0.05 -
  YoY % 0.00% -73.58% 1.92% 166.67% 3,800.00% -80.00% -
  Horiz. % 0.00% 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 -
  YoY % 0.00% 13.71% 34.78% -97.76% 5.13% 8,763.64% -
  Horiz. % 0.00% 320.45% 281.82% 209.09% 9,318.18% 8,863.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,531,268
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS - 0.73 0.78 0.82 0.33 0.20 0.18 -
  YoY % 0.00% -6.41% -4.88% 148.48% 65.00% 11.11% -
  Horiz. % 0.00% 405.56% 433.33% 455.56% 183.33% 111.11% 100.00%
EPS 0.00 0.07 0.24 0.21 0.04 0.00 0.00 -
  YoY % 0.00% -70.83% 14.29% 425.00% 0.00% 0.00% -
  Horiz. % 0.00% 175.00% 600.00% 525.00% 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 - 0.0346 0.0283 0.0180 0.4424 0.2982 0.0042 -
  YoY % 0.00% 22.26% 57.22% -95.93% 48.36% 7,000.00% -
  Horiz. % 0.00% 823.81% 673.81% 428.57% 10,533.33% 7,100.00% 100.00%
Price Multiplier on Financial Quarter End Date
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.0250 0.2400 0.2550 0.2650 0.1250 0.0900 0.0900 -
P/RPS 0.00 8.12 7.45 6.29 4.05 3.51 4.73 -
  YoY % 0.00% 8.99% 18.44% 55.31% 15.38% -25.79% -
  Horiz. % 0.00% 171.67% 157.51% 132.98% 85.62% 74.21% 100.00%
P/EPS 0.00 86.77 24.06 25.19 35.76 900.00 180.00 -
  YoY % 0.00% 260.64% -4.49% -29.56% -96.03% 400.00% -
  Horiz. % 0.00% 48.21% 13.37% 13.99% 19.87% 500.00% 100.00%
EY 0.00 1.15 4.16 3.97 2.80 0.11 0.56 -
  YoY % 0.00% -72.36% 4.79% 41.79% 2,445.45% -80.36% -
  Horiz. % 0.00% 205.36% 742.86% 708.93% 500.00% 19.64% 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 0.00 1.70 2.06 2.88 0.03 0.02 2.05 -
  YoY % 0.00% -17.48% -28.47% 9,500.00% 50.00% -99.02% -
  Horiz. % 0.00% 82.93% 100.49% 140.49% 1.46% 0.98% 100.00%
Price Multiplier on Announcement Date
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date - 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 -
Price 0.0000 0.2000 0.3150 0.2950 0.1250 0.0800 0.1200 -
P/RPS 0.00 6.76 9.20 7.00 4.05 3.12 6.30 -
  YoY % 0.00% -26.52% 31.43% 72.84% 29.81% -50.48% -
  Horiz. % 0.00% 107.30% 146.03% 111.11% 64.29% 49.52% 100.00%
P/EPS 0.00 72.30 29.72 28.04 35.76 800.00 240.00 -
  YoY % 0.00% 143.27% 5.99% -21.59% -95.53% 233.33% -
  Horiz. % 0.00% 30.13% 12.38% 11.68% 14.90% 333.33% 100.00%
EY 0.00 1.38 3.37 3.57 2.80 0.13 0.42 -
  YoY % 0.00% -59.05% -5.60% 27.50% 2,053.85% -69.05% -
  Horiz. % 0.00% 328.57% 802.38% 850.00% 666.67% 30.95% 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 0.00 1.42 2.54 3.21 0.03 0.02 2.73 -
  YoY % 0.00% -44.09% -20.87% 10,600.00% 50.00% -99.27% -
  Horiz. % 0.00% 52.01% 93.04% 117.58% 1.10% 0.73% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

503  541  451  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.085+0.01 
 PHB 0.045+0.005 
 XOX 0.305+0.015 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 NETX 0.02+0.005 
 FINTEC 0.16+0.035 
 VSOLAR 0.07+0.02 
 LAMBO 0.075+0.015 
 NEXGRAM 0.075+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers