Highlights

[EDUSPEC] YoY Quarter Result on 2012-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -9,888.89%    YoY -     -3.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Revenue 9,871 8,938 4,849 4,075 4,575 4,557 966 43.59%
  YoY % 10.44% 84.33% 18.99% -10.93% 0.39% 371.74% -
  Horiz. % 1,021.84% 925.26% 501.97% 421.84% 473.60% 471.74% 100.00%
PBT -4,208 -3,641 -3,796 -2,659 -2,545 -2,312 -1,036 24.38%
  YoY % -15.57% 4.08% -42.76% -4.48% -10.08% -123.17% -
  Horiz. % 406.18% 351.45% 366.41% 256.66% 245.66% 223.17% 100.00%
Tax -153 0 -3 -5 -19 -9 0 -
  YoY % 0.00% 0.00% 40.00% 73.68% -111.11% 0.00% -
  Horiz. % 1,700.00% -0.00% 33.33% 55.56% 211.11% 100.00% -
NP -4,361 -3,641 -3,799 -2,664 -2,564 -2,321 -1,036 25.07%
  YoY % -19.77% 4.16% -42.61% -3.90% -10.47% -124.03% -
  Horiz. % 420.95% 351.45% 366.70% 257.14% 247.49% 224.03% 100.00%
NP to SH -4,160 -3,384 -3,787 -2,643 -2,545 -2,087 -1,036 24.16%
  YoY % -22.93% 10.64% -43.28% -3.85% -21.95% -101.45% -
  Horiz. % 401.54% 326.64% 365.54% 255.12% 245.66% 201.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,232 12,579 8,648 6,739 7,139 6,878 2,002 35.70%
  YoY % 13.14% 45.46% 28.33% -5.60% 3.79% 243.56% -
  Horiz. % 710.89% 628.32% 431.97% 336.61% 356.59% 343.56% 100.00%
Net Worth 95,934 60,758 52,132 12,257 12,171 8,889 524 124.94%
  YoY % 57.90% 16.55% 325.32% 0.70% 36.92% 1,593.55% -
  Horiz. % 18,276.55% 11,575.06% 9,931.82% 2,335.16% 2,318.84% 1,693.55% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Net Worth 95,934 60,758 52,132 12,257 12,171 8,889 524 124.94%
  YoY % 57.90% 16.55% 325.32% 0.70% 36.92% 1,593.55% -
  Horiz. % 18,276.55% 11,575.06% 9,931.82% 2,335.16% 2,318.84% 1,693.55% 100.00%
NOSH 848,979 769,090 491,818 383,043 368,840 329,242 138,133 32.66%
  YoY % 10.39% 56.38% 28.40% 3.85% 12.03% 138.35% -
  Horiz. % 614.61% 556.77% 356.05% 277.30% 267.02% 238.35% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
NP Margin -44.18 % -40.74 % -78.35 % -65.37 % -56.04 % -50.93 % -107.25 % -12.89%
  YoY % -8.44% 48.00% -19.86% -16.65% -10.03% 52.51% -
  Horiz. % 41.19% 37.99% 73.05% 60.95% 52.25% 47.49% 100.00%
ROE -4.34 % -5.57 % -7.26 % -21.56 % -20.91 % -23.48 % -197.37 % -44.80%
  YoY % 22.08% 23.28% 66.33% -3.11% 10.95% 88.10% -
  Horiz. % 2.20% 2.82% 3.68% 10.92% 10.59% 11.90% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
RPS 1.16 1.16 0.99 1.06 1.24 1.38 0.70 8.18%
  YoY % 0.00% 17.17% -6.60% -14.52% -10.14% 97.14% -
  Horiz. % 165.71% 165.71% 141.43% 151.43% 177.14% 197.14% 100.00%
EPS -0.49 -0.44 -0.77 -0.69 -0.69 -0.66 -0.75 -6.41%
  YoY % -11.36% 42.86% -11.59% 0.00% -4.55% 12.00% -
  Horiz. % 65.33% 58.67% 102.67% 92.00% 92.00% 88.00% 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 0.1130 0.0790 0.1060 0.0320 0.0330 0.0270 0.0038 69.56%
  YoY % 43.04% -25.47% 231.25% -3.03% 22.22% 610.53% -
  Horiz. % 2,973.68% 2,078.95% 2,789.47% 842.11% 868.42% 710.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
RPS 0.51 0.46 0.25 0.21 0.23 0.23 0.05 43.55%
  YoY % 10.87% 84.00% 19.05% -8.70% 0.00% 360.00% -
  Horiz. % 1,020.00% 920.00% 500.00% 420.00% 460.00% 460.00% 100.00%
EPS -0.21 -0.17 -0.19 -0.14 -0.13 -0.11 -0.05 25.03%
  YoY % -23.53% 10.53% -35.71% -7.69% -18.18% -120.00% -
  Horiz. % 420.00% 340.00% 380.00% 280.00% 260.00% 220.00% 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 0.0492 0.0312 0.0267 0.0063 0.0062 0.0046 0.0003 121.18%
  YoY % 57.69% 16.85% 323.81% 1.61% 34.78% 1,433.33% -
  Horiz. % 16,400.00% 10,400.00% 8,900.00% 2,100.00% 2,066.67% 1,533.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/07/09 -
Price 0.3150 0.2450 0.1600 0.0900 0.1100 0.1700 0.0700 -
P/RPS 27.09 21.08 16.23 8.46 8.87 12.28 10.01 16.76%
  YoY % 28.51% 29.88% 91.84% -4.62% -27.77% 22.68% -
  Horiz. % 270.63% 210.59% 162.14% 84.52% 88.61% 122.68% 100.00%
P/EPS -64.29 -55.68 -20.78 -13.04 -15.94 -26.82 -9.33 35.04%
  YoY % -15.46% -167.95% -59.36% 18.19% 40.57% -187.46% -
  Horiz. % 689.07% 596.78% 222.72% 139.76% 170.85% 287.46% 100.00%
EY -1.56 -1.80 -4.81 -7.67 -6.27 -3.73 -10.71 -25.91%
  YoY % 13.33% 62.58% 37.29% -22.33% -68.10% 65.17% -
  Horiz. % 14.57% 16.81% 44.91% 71.62% 58.54% 34.83% 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 2.79 3.10 1.51 2.81 3.33 6.30 18.42 -25.46%
  YoY % -10.00% 105.30% -46.26% -15.62% -47.14% -65.80% -
  Horiz. % 15.15% 16.83% 8.20% 15.26% 18.08% 34.20% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Date 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 21/02/11 25/09/09 -
Price 0.3000 0.3500 0.2850 0.0900 0.1100 0.1400 0.0900 -
P/RPS 25.80 30.12 28.91 8.46 8.87 10.11 12.87 11.43%
  YoY % -14.34% 4.19% 241.73% -4.62% -12.27% -21.45% -
  Horiz. % 200.47% 234.03% 224.63% 65.73% 68.92% 78.55% 100.00%
P/EPS -61.22 -79.55 -37.01 -13.04 -15.94 -22.09 -12.00 28.87%
  YoY % 23.04% -114.94% -183.82% 18.19% 27.84% -84.08% -
  Horiz. % 510.17% 662.92% 308.42% 108.67% 132.83% 184.08% 100.00%
EY -1.63 -1.26 -2.70 -7.67 -6.27 -4.53 -8.33 -22.42%
  YoY % -29.37% 53.33% 64.80% -22.33% -38.41% 45.62% -
  Horiz. % 19.57% 15.13% 32.41% 92.08% 75.27% 54.38% 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 2.65 4.43 2.69 2.81 3.33 5.19 23.68 -28.89%
  YoY % -40.18% 64.68% -4.27% -15.62% -35.84% -78.08% -
  Horiz. % 11.19% 18.71% 11.36% 11.87% 14.06% 21.92% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS