Highlights

[EDUSPEC] YoY Quarter Result on 2014-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     112.83%    YoY -     1,250.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 15,965 14,120 12,745 9,348 8,302 7,884 7,655 13.02%
  YoY % 13.07% 10.79% 36.34% 12.60% 5.30% 2.99% -
  Horiz. % 208.56% 184.45% 166.49% 122.12% 108.45% 102.99% 100.00%
PBT -2,043 -2,009 -2,688 486 49 903 698 -
  YoY % -1.69% 25.26% -653.09% 891.84% -94.57% 29.37% -
  Horiz. % -292.69% -287.82% -385.10% 69.63% 7.02% 129.37% 100.00%
Tax -25 -8 -14 -1 -7 -13 -18 5.62%
  YoY % -212.50% 42.86% -1,300.00% 85.71% 46.15% 27.78% -
  Horiz. % 138.89% 44.44% 77.78% 5.56% 38.89% 72.22% 100.00%
NP -2,068 -2,017 -2,702 485 42 890 680 -
  YoY % -2.53% 25.35% -657.11% 1,054.76% -95.28% 30.88% -
  Horiz. % -304.12% -296.62% -397.35% 71.32% 6.18% 130.88% 100.00%
NP to SH -1,177 -1,465 -2,339 486 36 888 369 -
  YoY % 19.66% 37.37% -581.28% 1,250.00% -95.95% 140.65% -
  Horiz. % -318.97% -397.02% -633.88% 131.71% 9.76% 240.65% 100.00%
Tax Rate - % - % - % 0.21 % 14.29 % 1.44 % 2.58 % -
  YoY % 0.00% 0.00% 0.00% -98.53% 892.36% -44.19% -
  Horiz. % 0.00% 0.00% 0.00% 8.14% 553.88% 55.81% 100.00%
Total Cost 18,033 16,137 15,447 8,863 8,260 6,994 6,975 17.14%
  YoY % 11.75% 4.47% 74.29% 7.30% 18.10% 0.27% -
  Horiz. % 258.54% 231.35% 221.46% 127.07% 118.42% 100.27% 100.00%
Net Worth 119,897 94,781 83,424 5,042,250 11,520 12,950 0 -
  YoY % 26.50% 13.61% -98.35% 43,669.54% -11.04% 0.00% -
  Horiz. % 925.85% 731.90% 644.20% 38,936.29% 88.96% 100.00% -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 119,897 94,781 83,424 5,042,250 11,520 12,950 0 -
  YoY % 26.50% 13.61% -98.35% 43,669.54% -11.04% 0.00% -
  Horiz. % 925.85% 731.90% 644.20% 38,936.29% 88.96% 100.00% -
NOSH 915,247 846,263 779,666 607,500 360,000 370,000 335,454 18.19%
  YoY % 8.15% 8.54% 28.34% 68.75% -2.70% 10.30% -
  Horiz. % 272.84% 252.27% 232.42% 181.10% 107.32% 110.30% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -12.95 % -14.28 % -21.20 % 5.19 % 0.51 % 11.29 % 8.88 % -
  YoY % 9.31% 32.64% -508.48% 917.65% -95.48% 27.14% -
  Horiz. % -145.83% -160.81% -238.74% 58.45% 5.74% 127.14% 100.00%
ROE -0.98 % -1.55 % -2.80 % 0.01 % 0.31 % 6.86 % - % -
  YoY % 36.77% 44.64% -28,100.00% -96.77% -95.48% 0.00% -
  Horiz. % -14.29% -22.59% -40.82% 0.15% 4.52% 100.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.74 1.67 1.63 1.54 2.31 2.13 2.28 -4.40%
  YoY % 4.19% 2.45% 5.84% -33.33% 8.45% -6.58% -
  Horiz. % 76.32% 73.25% 71.49% 67.54% 101.32% 93.42% 100.00%
EPS -0.13 -0.17 -0.30 0.08 0.01 0.24 0.00 -
  YoY % 23.53% 43.33% -475.00% 700.00% -95.83% 0.00% -
  Horiz. % -54.17% -70.83% -125.00% 33.33% 4.17% 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 0.1120 0.1070 8.3000 0.0320 0.0350 0.0000 -
  YoY % 16.96% 4.67% -98.71% 25,837.50% -8.57% 0.00% -
  Horiz. % 374.29% 320.00% 305.71% 23,714.29% 91.43% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.82 0.72 0.65 0.48 0.43 0.40 0.39 13.17%
  YoY % 13.89% 10.77% 35.42% 11.63% 7.50% 2.56% -
  Horiz. % 210.26% 184.62% 166.67% 123.08% 110.26% 102.56% 100.00%
EPS -0.06 -0.08 -0.12 0.02 0.00 0.05 0.02 -
  YoY % 25.00% 33.33% -700.00% 0.00% 0.00% 150.00% -
  Horiz. % -300.00% -400.00% -600.00% 100.00% 0.00% 250.00% 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 0.0615 0.0486 0.0428 2.5871 0.0059 0.0066 0.0000 -
  YoY % 26.54% 13.55% -98.35% 43,749.15% -10.61% 0.00% -
  Horiz. % 931.82% 736.36% 648.48% 39,198.48% 89.39% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1850 0.2850 0.3600 0.2600 0.0800 0.1100 0.1400 -
P/RPS 10.61 17.08 22.02 16.90 3.47 5.16 6.14 9.54%
  YoY % -37.88% -22.43% 30.30% 387.03% -32.75% -15.96% -
  Horiz. % 172.80% 278.18% 358.63% 275.24% 56.51% 84.04% 100.00%
P/EPS -143.86 -164.63 -120.00 325.00 800.00 45.83 127.27 -
  YoY % 12.62% -37.19% -136.92% -59.38% 1,645.58% -63.99% -
  Horiz. % -113.04% -129.35% -94.29% 255.36% 628.58% 36.01% 100.00%
EY -0.70 -0.61 -0.83 0.31 0.13 2.18 0.79 -
  YoY % -14.75% 26.51% -367.74% 138.46% -94.04% 175.95% -
  Horiz. % -88.61% -77.22% -105.06% 39.24% 16.46% 275.95% 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 2.54 3.36 0.03 2.50 3.14 0.00 -
  YoY % -44.49% -24.40% 11,100.00% -98.80% -20.38% 0.00% -
  Horiz. % 44.90% 80.89% 107.01% 0.96% 79.62% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 -
Price 0.1500 0.2800 0.3550 0.2600 0.0950 0.1200 0.1300 -
P/RPS 8.60 16.78 21.72 16.90 4.12 5.63 5.70 7.09%
  YoY % -48.75% -22.74% 28.52% 310.19% -26.82% -1.23% -
  Horiz. % 150.88% 294.39% 381.05% 296.49% 72.28% 98.77% 100.00%
P/EPS -116.64 -161.74 -118.33 325.00 950.00 50.00 118.18 -
  YoY % 27.88% -36.69% -136.41% -65.79% 1,800.00% -57.69% -
  Horiz. % -98.70% -136.86% -100.13% 275.00% 803.86% 42.31% 100.00%
EY -0.86 -0.62 -0.85 0.31 0.11 2.00 0.85 -
  YoY % -38.71% 27.06% -374.19% 181.82% -94.50% 135.29% -
  Horiz. % -101.18% -72.94% -100.00% 36.47% 12.94% 235.29% 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 1.15 2.50 3.32 0.03 2.97 3.43 0.00 -
  YoY % -54.00% -24.70% 10,966.67% -98.99% -13.41% 0.00% -
  Horiz. % 33.53% 72.89% 96.79% 0.87% 86.59% 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
 
 

450  406  621  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.225-0.03 
 DNEX 0.2550.00 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 VSOLAR 0.035-0.005 
 BIOHLDG 0.295+0.035 
 KTG 0.235-0.01 
 ANZO 0.105+0.005 
 RUBEREX 1.83+0.16 

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. Price Chart prevails - Koon Yew Yin Koon Yew Yin's Blog
2. STEEL Industry - HOT ! ! The Huat Project
3. Technical Buy - YONGTAI (7066) PublicInvest Research
4. TECHNOLOGY INDEX U-TURN DETECTED RISE OF TITAN
5. GLOVEs rebound on expanded MCO gloveharicut
6. A company related to Renewable energy and Serba Dinamik (Time to fly?) GillianTan Reviews
7. Malaysia Electronics Industry 5G TECH MANUFACTURING
8. Mplus Market Pulse - 21 Jan 2021 M+ Online Research Articles
PARTNERS & BROKERS