Highlights

[EDUSPEC] YoY Quarter Result on 2016-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     -69.59%    YoY -     -71.92%
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 - 1,797,934
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.43 1.53 1.62 0.65 0.39 0.36 0.39 24.15%
  YoY % -6.54% -5.56% 149.23% 66.67% 8.33% -7.69% -
  Horiz. % 366.67% 392.31% 415.38% 166.67% 100.00% 92.31% 100.00%
EPS 0.13 0.48 0.40 0.07 0.00 0.01 0.03 27.66%
  YoY % -72.92% 20.00% 471.43% 0.00% 0.00% -66.67% -
  Horiz. % 433.33% 1,600.00% 1,333.33% 233.33% 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 0.0680 0.0556 0.0353 0.8689 0.5857 0.0083 0.0055 52.01%
  YoY % 22.30% 57.51% -95.94% 48.35% 6,956.63% 50.91% -
  Horiz. % 1,236.36% 1,010.91% 641.82% 15,798.18% 10,649.09% 150.91% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers