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
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 - 1,351,077
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.90 2.04 2.15 0.87 0.51 0.48 0.52 24.08%
  YoY % -6.86% -5.12% 147.13% 70.59% 6.25% -7.69% -
  Horiz. % 365.38% 392.31% 413.46% 167.31% 98.08% 92.31% 100.00%
EPS 0.18 0.63 0.54 0.10 0.00 0.01 0.03 34.76%
  YoY % -71.43% 16.67% 440.00% 0.00% 0.00% -66.67% -
  Horiz. % 600.00% 2,100.00% 1,800.00% 333.33% 0.00% 33.33% 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 0.0905 0.0740 0.0470 1.1563 0.7794 0.0111 0.0073 52.07%
  YoY % 22.30% 57.45% -95.94% 48.36% 6,921.62% 52.05% -
  Horiz. % 1,239.73% 1,013.70% 643.84% 15,839.72% 10,676.71% 152.05% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers