Highlights

[EDUSPEC] YoY Quarter Result on 2013-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     101.36%    YoY -     -95.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Revenue 14,120 12,745 9,348 8,302 7,884 7,655 1,330 44.49%
  YoY % 10.79% 36.34% 12.60% 5.30% 2.99% 475.56% -
  Horiz. % 1,061.65% 958.27% 702.86% 624.21% 592.78% 575.56% 100.00%
PBT -2,009 -2,688 486 49 903 698 214 -
  YoY % 25.26% -653.09% 891.84% -94.57% 29.37% 226.17% -
  Horiz. % -938.79% -1,256.07% 227.10% 22.90% 421.96% 326.17% 100.00%
Tax -8 -14 -1 -7 -13 -18 103 -
  YoY % 42.86% -1,300.00% 85.71% 46.15% 27.78% -117.48% -
  Horiz. % -7.77% -13.59% -0.97% -6.80% -12.62% -17.48% 100.00%
NP -2,017 -2,702 485 42 890 680 317 -
  YoY % 25.35% -657.11% 1,054.76% -95.28% 30.88% 114.51% -
  Horiz. % -636.28% -852.37% 153.00% 13.25% 280.76% 214.51% 100.00%
NP to SH -1,465 -2,339 486 36 888 369 317 -
  YoY % 37.37% -581.28% 1,250.00% -95.95% 140.65% 16.40% -
  Horiz. % -462.15% -737.85% 153.31% 11.36% 280.13% 116.40% 100.00%
Tax Rate - % - % 0.21 % 14.29 % 1.44 % 2.58 % -48.13 % -
  YoY % 0.00% 0.00% -98.53% 892.36% -44.19% 105.36% -
  Horiz. % 0.00% 0.00% -0.44% -29.69% -2.99% -5.36% 100.00%
Total Cost 16,137 15,447 8,863 8,260 6,994 6,975 1,013 53.92%
  YoY % 4.47% 74.29% 7.30% 18.10% 0.27% 588.55% -
  Horiz. % 1,592.99% 1,524.88% 874.93% 815.40% 690.42% 688.55% 100.00%
Net Worth 94,781 83,424 5,042,250 11,520 12,950 0 840 108.77%
  YoY % 13.61% -98.35% 43,669.54% -11.04% 0.00% 0.00% -
  Horiz. % 11,273.59% 9,922.74% 599,740.25% 1,370.22% 1,540.31% 0.00% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Net Worth 94,781 83,424 5,042,250 11,520 12,950 0 840 108.77%
  YoY % 13.61% -98.35% 43,669.54% -11.04% 0.00% 0.00% -
  Horiz. % 11,273.59% 9,922.74% 599,740.25% 1,370.22% 1,540.31% 0.00% 100.00%
NOSH 846,263 779,666 607,500 360,000 370,000 335,454 137,826 32.67%
  YoY % 8.54% 28.34% 68.75% -2.70% 10.30% 143.39% -
  Horiz. % 614.01% 565.69% 440.77% 261.20% 268.45% 243.39% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
NP Margin -14.28 % -21.20 % 5.19 % 0.51 % 11.29 % 8.88 % 23.83 % -
  YoY % 32.64% -508.48% 917.65% -95.48% 27.14% -62.74% -
  Horiz. % -59.92% -88.96% 21.78% 2.14% 47.38% 37.26% 100.00%
ROE -1.55 % -2.80 % 0.01 % 0.31 % 6.86 % - % 37.70 % -
  YoY % 44.64% -28,100.00% -96.77% -95.48% 0.00% 0.00% -
  Horiz. % -4.11% -7.43% 0.03% 0.82% 18.20% 0.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
RPS 1.67 1.63 1.54 2.31 2.13 2.28 0.96 9.01%
  YoY % 2.45% 5.84% -33.33% 8.45% -6.58% 137.50% -
  Horiz. % 173.96% 169.79% 160.42% 240.62% 221.88% 237.50% 100.00%
EPS -0.17 -0.30 0.08 0.01 0.24 0.00 0.23 -
  YoY % 43.33% -475.00% 700.00% -95.83% 0.00% 0.00% -
  Horiz. % -73.91% -130.43% 34.78% 4.35% 104.35% 0.00% 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 0.1120 0.1070 8.3000 0.0320 0.0350 0.0000 0.0061 57.36%
  YoY % 4.67% -98.71% 25,837.50% -8.57% 0.00% 0.00% -
  Horiz. % 1,836.07% 1,754.10% 136,065.58% 524.59% 573.77% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,067,500
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
RPS 1.28 1.16 0.85 0.75 0.72 0.69 0.12 44.59%
  YoY % 10.34% 36.47% 13.33% 4.17% 4.35% 475.00% -
  Horiz. % 1,066.67% 966.67% 708.33% 625.00% 600.00% 575.00% 100.00%
EPS -0.13 -0.21 0.04 0.00 0.08 0.03 0.03 -
  YoY % 38.10% -625.00% 0.00% 0.00% 166.67% 0.00% -
  Horiz. % -433.33% -700.00% 133.33% 0.00% 266.67% 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 0.0860 0.0757 4.5763 0.0105 0.0118 0.0000 0.0008 107.23%
  YoY % 13.61% -98.35% 43,483.81% -11.02% 0.00% 0.00% -
  Horiz. % 10,750.00% 9,462.50% 572,037.56% 1,312.50% 1,475.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 -
Price 0.2850 0.3600 0.2600 0.0800 0.1100 0.1400 0.0600 -
P/RPS 17.08 22.02 16.90 3.47 5.16 6.14 6.22 17.04%
  YoY % -22.43% 30.30% 387.03% -32.75% -15.96% -1.29% -
  Horiz. % 274.60% 354.02% 271.70% 55.79% 82.96% 98.71% 100.00%
P/EPS -164.63 -120.00 325.00 800.00 45.83 127.27 26.09 -
  YoY % -37.19% -136.92% -59.38% 1,645.58% -63.99% 387.81% -
  Horiz. % -631.01% -459.95% 1,245.69% 3,066.31% 175.66% 487.81% 100.00%
EY -0.61 -0.83 0.31 0.13 2.18 0.79 3.83 -
  YoY % 26.51% -367.74% 138.46% -94.04% 175.95% -79.37% -
  Horiz. % -15.93% -21.67% 8.09% 3.39% 56.92% 20.63% 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 2.54 3.36 0.03 2.50 3.14 0.00 9.84 -19.02%
  YoY % -24.40% 11,100.00% -98.80% -20.38% 0.00% 0.00% -
  Horiz. % 25.81% 34.15% 0.30% 25.41% 31.91% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Date 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 21/04/10 -
Price 0.2800 0.3550 0.2600 0.0950 0.1200 0.1300 0.1200 -
P/RPS 16.78 21.72 16.90 4.12 5.63 5.70 12.44 4.77%
  YoY % -22.74% 28.52% 310.19% -26.82% -1.23% -54.18% -
  Horiz. % 134.89% 174.60% 135.85% 33.12% 45.26% 45.82% 100.00%
P/EPS -161.74 -118.33 325.00 950.00 50.00 118.18 52.17 -
  YoY % -36.69% -136.41% -65.79% 1,800.00% -57.69% 126.53% -
  Horiz. % -310.02% -226.82% 622.96% 1,820.97% 95.84% 226.53% 100.00%
EY -0.62 -0.85 0.31 0.11 2.00 0.85 1.92 -
  YoY % 27.06% -374.19% 181.82% -94.50% 135.29% -55.73% -
  Horiz. % -32.29% -44.27% 16.15% 5.73% 104.17% 44.27% 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 2.50 3.32 0.03 2.97 3.43 0.00 19.67 -27.48%
  YoY % -24.70% 10,966.67% -98.99% -13.41% 0.00% 0.00% -
  Horiz. % 12.71% 16.88% 0.15% 15.10% 17.44% 0.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers