Highlights

[EDUSPEC] YoY Quarter Result on 2013-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -384.31%    YoY -     -43.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 9,933 9,871 8,938 4,849 4,075 4,575 4,557 13.85%
  YoY % 0.63% 10.44% 84.33% 18.99% -10.93% 0.39% -
  Horiz. % 217.97% 216.61% 196.14% 106.41% 89.42% 100.39% 100.00%
PBT -4,103 -4,208 -3,641 -3,796 -2,659 -2,545 -2,312 10.02%
  YoY % 2.50% -15.57% 4.08% -42.76% -4.48% -10.08% -
  Horiz. % 177.47% 182.01% 157.48% 164.19% 115.01% 110.08% 100.00%
Tax -8 -153 0 -3 -5 -19 -9 -1.94%
  YoY % 94.77% 0.00% 0.00% 40.00% 73.68% -111.11% -
  Horiz. % 88.89% 1,700.00% -0.00% 33.33% 55.56% 211.11% 100.00%
NP -4,111 -4,361 -3,641 -3,799 -2,664 -2,564 -2,321 9.99%
  YoY % 5.73% -19.77% 4.16% -42.61% -3.90% -10.47% -
  Horiz. % 177.12% 187.89% 156.87% 163.68% 114.78% 110.47% 100.00%
NP to SH -4,714 -4,160 -3,384 -3,787 -2,643 -2,545 -2,087 14.53%
  YoY % -13.32% -22.93% 10.64% -43.28% -3.85% -21.95% -
  Horiz. % 225.87% 199.33% 162.15% 181.46% 126.64% 121.95% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,044 14,232 12,579 8,648 6,739 7,139 6,878 12.62%
  YoY % -1.32% 13.14% 45.46% 28.33% -5.60% 3.79% -
  Horiz. % 204.19% 206.92% 182.89% 125.73% 97.98% 103.79% 100.00%
Net Worth 103,565 95,934 60,758 52,132 12,257 12,171 8,889 50.51%
  YoY % 7.95% 57.90% 16.55% 325.32% 0.70% 36.92% -
  Horiz. % 1,165.03% 1,079.19% 683.48% 586.45% 137.89% 136.92% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 103,565 95,934 60,758 52,132 12,257 12,171 8,889 50.51%
  YoY % 7.95% 57.90% 16.55% 325.32% 0.70% 36.92% -
  Horiz. % 1,165.03% 1,079.19% 683.48% 586.45% 137.89% 136.92% 100.00%
NOSH 790,576 848,979 769,090 491,818 383,043 368,840 329,242 15.70%
  YoY % -6.88% 10.39% 56.38% 28.40% 3.85% 12.03% -
  Horiz. % 240.12% 257.86% 233.59% 149.38% 116.34% 112.03% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -41.39 % -44.18 % -40.74 % -78.35 % -65.37 % -56.04 % -50.93 % -3.39%
  YoY % 6.32% -8.44% 48.00% -19.86% -16.65% -10.03% -
  Horiz. % 81.27% 86.75% 79.99% 153.84% 128.35% 110.03% 100.00%
ROE -4.55 % -4.34 % -5.57 % -7.26 % -21.56 % -20.91 % -23.48 % -23.91%
  YoY % -4.84% 22.08% 23.28% 66.33% -3.11% 10.95% -
  Horiz. % 19.38% 18.48% 23.72% 30.92% 91.82% 89.05% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.26 1.16 1.16 0.99 1.06 1.24 1.38 -1.50%
  YoY % 8.62% 0.00% 17.17% -6.60% -14.52% -10.14% -
  Horiz. % 91.30% 84.06% 84.06% 71.74% 76.81% 89.86% 100.00%
EPS -0.52 -0.49 -0.44 -0.77 -0.69 -0.69 -0.66 -3.89%
  YoY % -6.12% -11.36% 42.86% -11.59% 0.00% -4.55% -
  Horiz. % 78.79% 74.24% 66.67% 116.67% 104.55% 104.55% 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 0.1310 0.1130 0.0790 0.1060 0.0320 0.0330 0.0270 30.08%
  YoY % 15.93% 43.04% -25.47% 231.25% -3.03% 22.22% -
  Horiz. % 485.19% 418.52% 292.59% 392.59% 118.52% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.51 0.51 0.46 0.25 0.21 0.23 0.23 14.18%
  YoY % 0.00% 10.87% 84.00% 19.05% -8.70% 0.00% -
  Horiz. % 221.74% 221.74% 200.00% 108.70% 91.30% 100.00% 100.00%
EPS -0.24 -0.21 -0.17 -0.19 -0.14 -0.13 -0.11 13.87%
  YoY % -14.29% -23.53% 10.53% -35.71% -7.69% -18.18% -
  Horiz. % 218.18% 190.91% 154.55% 172.73% 127.27% 118.18% 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 0.0531 0.0492 0.0312 0.0267 0.0063 0.0062 0.0046 50.28%
  YoY % 7.93% 57.69% 16.85% 323.81% 1.61% 34.78% -
  Horiz. % 1,154.35% 1,069.57% 678.26% 580.43% 136.96% 134.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1950 0.3150 0.2450 0.1600 0.0900 0.1100 0.1700 -
P/RPS 15.52 27.09 21.08 16.23 8.46 8.87 12.28 3.98%
  YoY % -42.71% 28.51% 29.88% 91.84% -4.62% -27.77% -
  Horiz. % 126.38% 220.60% 171.66% 132.17% 68.89% 72.23% 100.00%
P/EPS -32.70 -64.29 -55.68 -20.78 -13.04 -15.94 -26.82 3.36%
  YoY % 49.14% -15.46% -167.95% -59.36% 18.19% 40.57% -
  Horiz. % 121.92% 239.71% 207.61% 77.48% 48.62% 59.43% 100.00%
EY -3.06 -1.56 -1.80 -4.81 -7.67 -6.27 -3.73 -3.24%
  YoY % -96.15% 13.33% 62.58% 37.29% -22.33% -68.10% -
  Horiz. % 82.04% 41.82% 48.26% 128.95% 205.63% 168.10% 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 1.49 2.79 3.10 1.51 2.81 3.33 6.30 -21.34%
  YoY % -46.59% -10.00% 105.30% -46.26% -15.62% -47.14% -
  Horiz. % 23.65% 44.29% 49.21% 23.97% 44.60% 52.86% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 21/02/11 -
Price 0.1850 0.3000 0.3500 0.2850 0.0900 0.1100 0.1400 -
P/RPS 14.72 25.80 30.12 28.91 8.46 8.87 10.11 6.46%
  YoY % -42.95% -14.34% 4.19% 241.73% -4.62% -12.27% -
  Horiz. % 145.60% 255.19% 297.92% 285.95% 83.68% 87.73% 100.00%
P/EPS -31.03 -61.22 -79.55 -37.01 -13.04 -15.94 -22.09 5.82%
  YoY % 49.31% 23.04% -114.94% -183.82% 18.19% 27.84% -
  Horiz. % 140.47% 277.14% 360.12% 167.54% 59.03% 72.16% 100.00%
EY -3.22 -1.63 -1.26 -2.70 -7.67 -6.27 -4.53 -5.53%
  YoY % -97.55% -29.37% 53.33% 64.80% -22.33% -38.41% -
  Horiz. % 71.08% 35.98% 27.81% 59.60% 169.32% 138.41% 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 1.41 2.65 4.43 2.69 2.81 3.33 5.19 -19.51%
  YoY % -46.79% -40.18% 64.68% -4.27% -15.62% -35.84% -
  Horiz. % 27.17% 51.06% 85.36% 51.83% 54.14% 64.16% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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