Highlights

[EDUSPEC] YoY Quarter Result on 2014-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -146.63%    YoY -     10.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 0 9,933 9,871 8,938 4,849 4,075 4,575 -
  YoY % 0.00% 0.63% 10.44% 84.33% 18.99% -10.93% -
  Horiz. % 0.00% 217.11% 215.76% 195.37% 105.99% 89.07% 100.00%
PBT 0 -4,103 -4,208 -3,641 -3,796 -2,659 -2,545 -
  YoY % 0.00% 2.50% -15.57% 4.08% -42.76% -4.48% -
  Horiz. % -0.00% 161.22% 165.34% 143.06% 149.16% 104.48% 100.00%
Tax 0 -8 -153 0 -3 -5 -19 -
  YoY % 0.00% 94.77% 0.00% 0.00% 40.00% 73.68% -
  Horiz. % -0.00% 42.11% 805.26% -0.00% 15.79% 26.32% 100.00%
NP 0 -4,111 -4,361 -3,641 -3,799 -2,664 -2,564 -
  YoY % 0.00% 5.73% -19.77% 4.16% -42.61% -3.90% -
  Horiz. % -0.00% 160.34% 170.09% 142.00% 148.17% 103.90% 100.00%
NP to SH 0 -4,714 -4,160 -3,384 -3,787 -2,643 -2,545 -
  YoY % 0.00% -13.32% -22.93% 10.64% -43.28% -3.85% -
  Horiz. % -0.00% 185.23% 163.46% 132.97% 148.80% 103.85% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 0 14,044 14,232 12,579 8,648 6,739 7,139 -
  YoY % 0.00% -1.32% 13.14% 45.46% 28.33% -5.60% -
  Horiz. % 0.00% 196.72% 199.36% 176.20% 121.14% 94.40% 100.00%
Net Worth - 103,565 95,934 60,758 52,132 12,257 12,171 -
  YoY % 0.00% 7.95% 57.90% 16.55% 325.32% 0.70% -
  Horiz. % 0.00% 850.87% 788.18% 499.17% 428.31% 100.70% 100.00%
Dividend
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth - 103,565 95,934 60,758 52,132 12,257 12,171 -
  YoY % 0.00% 7.95% 57.90% 16.55% 325.32% 0.70% -
  Horiz. % 0.00% 850.87% 788.18% 499.17% 428.31% 100.70% 100.00%
NOSH 995,730 790,576 848,979 769,090 491,818 383,043 368,840 16.73%
  YoY % 25.95% -6.88% 10.39% 56.38% 28.40% 3.85% -
  Horiz. % 269.96% 214.34% 230.18% 208.52% 133.34% 103.85% 100.00%
Ratio Analysis
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin - % -41.39 % -44.18 % -40.74 % -78.35 % -65.37 % -56.04 % -
  YoY % 0.00% 6.32% -8.44% 48.00% -19.86% -16.65% -
  Horiz. % 0.00% 73.86% 78.84% 72.70% 139.81% 116.65% 100.00%
ROE - % -4.55 % -4.34 % -5.57 % -7.26 % -21.56 % -20.91 % -
  YoY % 0.00% -4.84% 22.08% 23.28% 66.33% -3.11% -
  Horiz. % 0.00% 21.76% 20.76% 26.64% 34.72% 103.11% 100.00%
Per Share
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS - 1.26 1.16 1.16 0.99 1.06 1.24 -
  YoY % 0.00% 8.62% 0.00% 17.17% -6.60% -14.52% -
  Horiz. % 0.00% 101.61% 93.55% 93.55% 79.84% 85.48% 100.00%
EPS 0.00 -0.52 -0.49 -0.44 -0.77 -0.69 -0.69 -
  YoY % 0.00% -6.12% -11.36% 42.86% -11.59% 0.00% -
  Horiz. % -0.00% 75.36% 71.01% 63.77% 111.59% 100.00% 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 - 0.1310 0.1130 0.0790 0.1060 0.0320 0.0330 -
  YoY % 0.00% 15.93% 43.04% -25.47% 231.25% -3.03% -
  Horiz. % 0.00% 396.97% 342.42% 239.39% 321.21% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS - 0.51 0.51 0.46 0.25 0.21 0.23 -
  YoY % 0.00% 0.00% 10.87% 84.00% 19.05% -8.70% -
  Horiz. % 0.00% 221.74% 221.74% 200.00% 108.70% 91.30% 100.00%
EPS 0.00 -0.24 -0.21 -0.17 -0.19 -0.14 -0.13 -
  YoY % 0.00% -14.29% -23.53% 10.53% -35.71% -7.69% -
  Horiz. % -0.00% 184.62% 161.54% 130.77% 146.15% 107.69% 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 -
  YoY % 0.00% 7.93% 57.69% 16.85% 323.81% 1.61% -
  Horiz. % 0.00% 856.45% 793.55% 503.23% 430.65% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/05/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.0600 0.1950 0.3150 0.2450 0.1600 0.0900 0.1100 -
P/RPS 0.00 15.52 27.09 21.08 16.23 8.46 8.87 -
  YoY % 0.00% -42.71% 28.51% 29.88% 91.84% -4.62% -
  Horiz. % 0.00% 174.97% 305.41% 237.66% 182.98% 95.38% 100.00%
P/EPS 0.00 -32.70 -64.29 -55.68 -20.78 -13.04 -15.94 -
  YoY % 0.00% 49.14% -15.46% -167.95% -59.36% 18.19% -
  Horiz. % -0.00% 205.14% 403.32% 349.31% 130.36% 81.81% 100.00%
EY 0.00 -3.06 -1.56 -1.80 -4.81 -7.67 -6.27 -
  YoY % 0.00% -96.15% 13.33% 62.58% 37.29% -22.33% -
  Horiz. % -0.00% 48.80% 24.88% 28.71% 76.71% 122.33% 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 1.49 2.79 3.10 1.51 2.81 3.33 -
  YoY % 0.00% -46.59% -10.00% 105.30% -46.26% -15.62% -
  Horiz. % 0.00% 44.74% 83.78% 93.09% 45.35% 84.38% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date - 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 -
Price 0.0000 0.1850 0.3000 0.3500 0.2850 0.0900 0.1100 -
P/RPS 0.00 14.72 25.80 30.12 28.91 8.46 8.87 -
  YoY % 0.00% -42.95% -14.34% 4.19% 241.73% -4.62% -
  Horiz. % 0.00% 165.95% 290.87% 339.57% 325.93% 95.38% 100.00%
P/EPS 0.00 -31.03 -61.22 -79.55 -37.01 -13.04 -15.94 -
  YoY % 0.00% 49.31% 23.04% -114.94% -183.82% 18.19% -
  Horiz. % -0.00% 194.67% 384.07% 499.06% 232.18% 81.81% 100.00%
EY 0.00 -3.22 -1.63 -1.26 -2.70 -7.67 -6.27 -
  YoY % 0.00% -97.55% -29.37% 53.33% 64.80% -22.33% -
  Horiz. % -0.00% 51.36% 26.00% 20.10% 43.06% 122.33% 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 1.41 2.65 4.43 2.69 2.81 3.33 -
  YoY % 0.00% -46.79% -40.18% 64.68% -4.27% -15.62% -
  Horiz. % 0.00% 42.34% 79.58% 133.03% 80.78% 84.38% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

172  923  546  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.29-0.01 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.195+0.01 
 VIZIONE 0.23-0.04 
 QES 0.355-0.025 
 MTRONIC 0.0950.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS