Highlights

[EDUSPEC] YoY Quarter Result on 2016-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Dec-2016  [#1]
Profit Trend QoQ -     -296.58%    YoY -     -13.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/20 31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,218 5,974 0 9,933 9,871 8,938 4,849 -11.47%
  YoY % -62.87% 0.00% 0.00% 0.63% 10.44% 84.33% -
  Horiz. % 45.74% 123.20% 0.00% 204.85% 203.57% 184.33% 100.00%
PBT -5,546 925 0 -4,103 -4,208 -3,641 -3,796 6.08%
  YoY % -699.57% 0.00% 0.00% 2.50% -15.57% 4.08% -
  Horiz. % 146.10% -24.37% -0.00% 108.09% 110.85% 95.92% 100.00%
Tax 0 0 0 -8 -153 0 -3 -
  YoY % 0.00% 0.00% 0.00% 94.77% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 266.67% 5,100.00% -0.00% 100.00%
NP -5,546 925 0 -4,111 -4,361 -3,641 -3,799 6.07%
  YoY % -699.57% 0.00% 0.00% 5.73% -19.77% 4.16% -
  Horiz. % 145.99% -24.35% -0.00% 108.21% 114.79% 95.84% 100.00%
NP to SH -5,539 1,079 0 -4,714 -4,160 -3,384 -3,787 6.10%
  YoY % -613.35% 0.00% 0.00% -13.32% -22.93% 10.64% -
  Horiz. % 146.26% -28.49% -0.00% 124.48% 109.85% 89.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,764 5,049 0 14,044 14,232 12,579 8,648 -1.67%
  YoY % 53.77% 0.00% 0.00% -1.32% 13.14% 45.46% -
  Horiz. % 89.78% 58.38% 0.00% 162.40% 164.57% 145.46% 100.00%
Net Worth 30,914 74,923 - 103,565 95,934 60,758 52,132 -7.82%
  YoY % -58.74% 0.00% 0.00% 7.95% 57.90% 16.55% -
  Horiz. % 59.30% 143.72% 0.00% 198.66% 184.02% 116.55% 100.00%
Dividend
31/05/20 31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 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
31/05/20 31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 30,914 74,923 - 103,565 95,934 60,758 52,132 -7.82%
  YoY % -58.74% 0.00% 0.00% 7.95% 57.90% 16.55% -
  Horiz. % 59.30% 143.72% 0.00% 198.66% 184.02% 116.55% 100.00%
NOSH 1,717,500 1,101,813 995,730 790,576 848,979 769,090 491,818 21.51%
  YoY % 55.88% 10.65% 25.95% -6.88% 10.39% 56.38% -
  Horiz. % 349.21% 224.03% 202.46% 160.75% 172.62% 156.38% 100.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -250.05 % 15.48 % - % -41.39 % -44.18 % -40.74 % -78.35 % 19.82%
  YoY % -1,715.31% 0.00% 0.00% 6.32% -8.44% 48.00% -
  Horiz. % 319.14% -19.76% 0.00% 52.83% 56.39% 52.00% 100.00%
ROE -17.92 % 1.44 % - % -4.55 % -4.34 % -5.57 % -7.26 % 15.11%
  YoY % -1,344.44% 0.00% 0.00% -4.84% 22.08% 23.28% -
  Horiz. % 246.83% -19.83% 0.00% 62.67% 59.78% 76.72% 100.00%
Per Share
31/05/20 31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.13 0.54 - 1.26 1.16 1.16 0.99 -27.11%
  YoY % -75.93% 0.00% 0.00% 8.62% 0.00% 17.17% -
  Horiz. % 13.13% 54.55% 0.00% 127.27% 117.17% 117.17% 100.00%
EPS -0.32 0.10 0.00 -0.52 -0.49 -0.44 -0.77 -12.78%
  YoY % -420.00% 0.00% 0.00% -6.12% -11.36% 42.86% -
  Horiz. % 41.56% -12.99% -0.00% 67.53% 63.64% 57.14% 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 0.0180 0.0680 - 0.1310 0.1130 0.0790 0.1060 -24.13%
  YoY % -73.53% 0.00% 0.00% 15.93% 43.04% -25.47% -
  Horiz. % 16.98% 64.15% 0.00% 123.58% 106.60% 74.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,531,268
31/05/20 31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.06 0.17 - 0.28 0.28 0.25 0.14 -12.37%
  YoY % -64.71% 0.00% 0.00% 0.00% 12.00% 78.57% -
  Horiz. % 42.86% 121.43% 0.00% 200.00% 200.00% 178.57% 100.00%
EPS -0.16 0.03 0.00 -0.13 -0.12 -0.10 -0.11 6.01%
  YoY % -633.33% 0.00% 0.00% -8.33% -20.00% 9.09% -
  Horiz. % 145.45% -27.27% -0.00% 118.18% 109.09% 90.91% 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 0.0088 0.0212 - 0.0293 0.0272 0.0172 0.0148 -7.78%
  YoY % -58.49% 0.00% 0.00% 7.72% 58.14% 16.22% -
  Horiz. % 59.46% 143.24% 0.00% 197.97% 183.78% 116.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 29/05/20 31/05/19 31/05/18 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0250 0.0300 0.0600 0.1950 0.3150 0.2450 0.1600 -
P/RPS 19.36 5.53 0.00 15.52 27.09 21.08 16.23 2.79%
  YoY % 250.09% 0.00% 0.00% -42.71% 28.51% 29.88% -
  Horiz. % 119.29% 34.07% 0.00% 95.63% 166.91% 129.88% 100.00%
P/EPS -7.75 30.63 0.00 -32.70 -64.29 -55.68 -20.78 -14.24%
  YoY % -125.30% 0.00% 0.00% 49.14% -15.46% -167.95% -
  Horiz. % 37.30% -147.40% -0.00% 157.36% 309.38% 267.95% 100.00%
EY -12.90 3.26 0.00 -3.06 -1.56 -1.80 -4.81 16.61%
  YoY % -495.71% 0.00% 0.00% -96.15% 13.33% 62.58% -
  Horiz. % 268.19% -67.78% -0.00% 63.62% 32.43% 37.42% 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 1.39 0.44 0.00 1.49 2.79 3.10 1.51 -1.28%
  YoY % 215.91% 0.00% 0.00% -46.59% -10.00% 105.30% -
  Horiz. % 92.05% 29.14% 0.00% 98.68% 184.77% 205.30% 100.00%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/07/20 25/07/19 - 27/02/17 29/02/16 26/02/15 25/02/14 -
Price 0.0200 0.0350 0.0000 0.1850 0.3000 0.3500 0.2850 -
P/RPS 15.49 6.46 0.00 14.72 25.80 30.12 28.91 -9.26%
  YoY % 139.78% 0.00% 0.00% -42.95% -14.34% 4.19% -
  Horiz. % 53.58% 22.35% 0.00% 50.92% 89.24% 104.19% 100.00%
P/EPS -6.20 35.74 0.00 -31.03 -61.22 -79.55 -37.01 -24.30%
  YoY % -117.35% 0.00% 0.00% 49.31% 23.04% -114.94% -
  Horiz. % 16.75% -96.57% -0.00% 83.84% 165.41% 214.94% 100.00%
EY -16.13 2.80 0.00 -3.22 -1.63 -1.26 -2.70 32.11%
  YoY % -676.07% 0.00% 0.00% -97.55% -29.37% 53.33% -
  Horiz. % 597.41% -103.70% -0.00% 119.26% 60.37% 46.67% 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 1.11 0.51 0.00 1.41 2.65 4.43 2.69 -12.88%
  YoY % 117.65% 0.00% 0.00% -46.79% -40.18% 64.68% -
  Horiz. % 41.26% 18.96% 0.00% 52.42% 98.51% 164.68% 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
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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
Partners & Brokers