Highlights

[EDUSPEC] YoY Quarter Result on 2016-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     64.78%    YoY -     37.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 11,860 15,965 14,120 12,745 9,348 8,302 7,884 7.04%
  YoY % -25.71% 13.07% 10.79% 36.34% 12.60% 5.30% -
  Horiz. % 150.43% 202.50% 179.10% 161.66% 118.57% 105.30% 100.00%
PBT -36,815 -2,043 -2,009 -2,688 486 49 903 -
  YoY % -1,702.01% -1.69% 25.26% -653.09% 891.84% -94.57% -
  Horiz. % -4,076.97% -226.25% -222.48% -297.67% 53.82% 5.43% 100.00%
Tax -165 -25 -8 -14 -1 -7 -13 52.70%
  YoY % -560.00% -212.50% 42.86% -1,300.00% 85.71% 46.15% -
  Horiz. % 1,269.23% 192.31% 61.54% 107.69% 7.69% 53.85% 100.00%
NP -36,980 -2,068 -2,017 -2,702 485 42 890 -
  YoY % -1,688.20% -2.53% 25.35% -657.11% 1,054.76% -95.28% -
  Horiz. % -4,155.06% -232.36% -226.63% -303.60% 54.49% 4.72% 100.00%
NP to SH -36,801 -1,177 -1,465 -2,339 486 36 888 -
  YoY % -3,026.68% 19.66% 37.37% -581.28% 1,250.00% -95.95% -
  Horiz. % -4,144.26% -132.55% -164.98% -263.40% 54.73% 4.05% 100.00%
Tax Rate - % - % - % - % 0.21 % 14.29 % 1.44 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -98.53% 892.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 14.58% 992.36% 100.00%
Total Cost 48,840 18,033 16,137 15,447 8,863 8,260 6,994 38.23%
  YoY % 170.84% 11.75% 4.47% 74.29% 7.30% 18.10% -
  Horiz. % 698.31% 257.84% 230.73% 220.86% 126.72% 118.10% 100.00%
Net Worth 81,649 119,897 94,781 83,424 5,042,250 11,520 12,950 35.90%
  YoY % -31.90% 26.50% 13.61% -98.35% 43,669.54% -11.04% -
  Horiz. % 630.50% 925.85% 731.90% 644.20% 38,936.29% 88.96% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 81,649 119,897 94,781 83,424 5,042,250 11,520 12,950 35.90%
  YoY % -31.90% 26.50% 13.61% -98.35% 43,669.54% -11.04% -
  Horiz. % 630.50% 925.85% 731.90% 644.20% 38,936.29% 88.96% 100.00%
NOSH 995,730 915,247 846,263 779,666 607,500 360,000 370,000 17.93%
  YoY % 8.79% 8.15% 8.54% 28.34% 68.75% -2.70% -
  Horiz. % 269.12% 247.36% 228.72% 210.72% 164.19% 97.30% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -311.80 % -12.95 % -14.28 % -21.20 % 5.19 % 0.51 % 11.29 % -
  YoY % -2,307.72% 9.31% 32.64% -508.48% 917.65% -95.48% -
  Horiz. % -2,761.74% -114.70% -126.48% -187.78% 45.97% 4.52% 100.00%
ROE -45.07 % -0.98 % -1.55 % -2.80 % 0.01 % 0.31 % 6.86 % -
  YoY % -4,498.98% 36.77% 44.64% -28,100.00% -96.77% -95.48% -
  Horiz. % -657.00% -14.29% -22.59% -40.82% 0.15% 4.52% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.19 1.74 1.67 1.63 1.54 2.31 2.13 -9.24%
  YoY % -31.61% 4.19% 2.45% 5.84% -33.33% 8.45% -
  Horiz. % 55.87% 81.69% 78.40% 76.53% 72.30% 108.45% 100.00%
EPS -3.70 -0.13 -0.17 -0.30 0.08 0.01 0.24 -
  YoY % -2,746.15% 23.53% 43.33% -475.00% 700.00% -95.83% -
  Horiz. % -1,541.67% -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 0.0820 0.1310 0.1120 0.1070 8.3000 0.0320 0.0350 15.24%
  YoY % -37.40% 16.96% 4.67% -98.71% 25,837.50% -8.57% -
  Horiz. % 234.29% 374.29% 320.00% 305.71% 23,714.29% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.08 1.45 1.28 1.16 0.85 0.75 0.72 6.99%
  YoY % -25.52% 13.28% 10.34% 36.47% 13.33% 4.17% -
  Horiz. % 150.00% 201.39% 177.78% 161.11% 118.06% 104.17% 100.00%
EPS -3.34 -0.11 -0.13 -0.21 0.04 0.00 0.08 -
  YoY % -2,936.36% 15.38% 38.10% -625.00% 0.00% 0.00% -
  Horiz. % -4,175.00% -137.50% -162.50% -262.50% 50.00% 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 0.0741 0.1088 0.0860 0.0757 4.5763 0.0105 0.0118 35.81%
  YoY % -31.89% 26.51% 13.61% -98.35% 43,483.81% -11.02% -
  Horiz. % 627.97% 922.03% 728.81% 641.53% 38,782.20% 88.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1000 0.1850 0.2850 0.3600 0.2600 0.0800 0.1100 -
P/RPS 8.40 10.61 17.08 22.02 16.90 3.47 5.16 8.46%
  YoY % -20.83% -37.88% -22.43% 30.30% 387.03% -32.75% -
  Horiz. % 162.79% 205.62% 331.01% 426.74% 327.52% 67.25% 100.00%
P/EPS -2.71 -143.86 -164.63 -120.00 325.00 800.00 45.83 -
  YoY % 98.12% 12.62% -37.19% -136.92% -59.38% 1,645.58% -
  Horiz. % -5.91% -313.90% -359.22% -261.84% 709.14% 1,745.58% 100.00%
EY -36.96 -0.70 -0.61 -0.83 0.31 0.13 2.18 -
  YoY % -5,180.00% -14.75% 26.51% -367.74% 138.46% -94.04% -
  Horiz. % -1,695.41% -32.11% -27.98% -38.07% 14.22% 5.96% 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 1.22 1.41 2.54 3.36 0.03 2.50 3.14 -14.57%
  YoY % -13.48% -44.49% -24.40% 11,100.00% -98.80% -20.38% -
  Horiz. % 38.85% 44.90% 80.89% 107.01% 0.96% 79.62% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 -
Price 0.0700 0.1500 0.2800 0.3550 0.2600 0.0950 0.1200 -
P/RPS 5.88 8.60 16.78 21.72 16.90 4.12 5.63 0.73%
  YoY % -31.63% -48.75% -22.74% 28.52% 310.19% -26.82% -
  Horiz. % 104.44% 152.75% 298.05% 385.79% 300.18% 73.18% 100.00%
P/EPS -1.89 -116.64 -161.74 -118.33 325.00 950.00 50.00 -
  YoY % 98.38% 27.88% -36.69% -136.41% -65.79% 1,800.00% -
  Horiz. % -3.78% -233.28% -323.48% -236.66% 650.00% 1,900.00% 100.00%
EY -52.80 -0.86 -0.62 -0.85 0.31 0.11 2.00 -
  YoY % -6,039.53% -38.71% 27.06% -374.19% 181.82% -94.50% -
  Horiz. % -2,640.00% -43.00% -31.00% -42.50% 15.50% 5.50% 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 0.85 1.15 2.50 3.32 0.03 2.97 3.43 -20.74%
  YoY % -26.09% -54.00% -24.70% 10,966.67% -98.99% -13.41% -
  Horiz. % 24.78% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers