Highlights

[EDUSPEC] YoY TTM Result on 2013-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     -20.75%    YoY -     -164.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Revenue 83,395 77,490 41,119 29,264 28,616 21,554 3,162 66.53%
  YoY % 7.62% 88.45% 40.51% 2.26% 32.76% 581.66% -
  Horiz. % 2,637.41% 2,450.66% 1,300.41% 925.49% 905.00% 681.66% 100.00%
PBT 12,952 9,560 1,658 -334 1,004 420 -625 -
  YoY % 35.48% 476.60% 596.41% -133.27% 139.05% 167.20% -
  Horiz. % -2,072.32% -1,529.60% -265.28% 53.44% -160.64% -67.20% 100.00%
Tax -422 -468 -210 -83 -321 -102 103 -
  YoY % 9.83% -122.86% -153.01% 74.14% -214.71% -199.03% -
  Horiz. % -409.71% -454.37% -203.88% -80.58% -311.65% -99.03% 100.00%
NP 12,530 9,092 1,448 -417 683 318 -522 -
  YoY % 37.81% 527.90% 447.24% -161.05% 114.78% 160.92% -
  Horiz. % -2,400.38% -1,741.76% -277.39% 79.89% -130.84% -60.92% 100.00%
NP to SH 10,601 8,506 1,451 -448 690 184 -522 -
  YoY % 24.63% 486.22% 423.88% -164.93% 275.00% 135.25% -
  Horiz. % -2,030.84% -1,629.50% -277.97% 85.82% -132.18% -35.25% 100.00%
Tax Rate 3.26 % 4.90 % 12.67 % - % 31.97 % 24.29 % - % -
  YoY % -33.47% -61.33% 0.00% 0.00% 31.62% 0.00% -
  Horiz. % 13.42% 20.17% 52.16% 0.00% 131.62% 100.00% -
Total Cost 70,865 68,398 39,671 29,681 27,933 21,236 3,684 58.54%
  YoY % 3.61% 72.41% 33.66% 6.26% 31.54% 476.44% -
  Horiz. % 1,923.59% 1,856.62% 1,076.85% 805.67% 758.22% 576.44% 100.00%
Net Worth 119,422 90,319 5,660,274 14,657 15,128 10,493 1,069 108.53%
  YoY % 32.22% -98.40% 38,517.86% -3.11% 44.16% 881.25% -
  Horiz. % 11,166.98% 8,445.55% 529,280.56% 1,370.56% 1,414.62% 981.25% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Net Worth 119,422 90,319 5,660,274 14,657 15,128 10,493 1,069 108.53%
  YoY % 32.22% -98.40% 38,517.86% -3.11% 44.16% 881.25% -
  Horiz. % 11,166.98% 8,445.55% 529,280.56% 1,370.56% 1,414.62% 981.25% 100.00%
NOSH 853,020 792,272 681,960 385,714 368,983 327,931 140,714 32.43%
  YoY % 7.67% 16.18% 76.80% 4.53% 12.52% 133.05% -
  Horiz. % 606.21% 563.04% 484.64% 274.11% 262.22% 233.05% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
NP Margin 15.02 % 11.73 % 3.52 % -1.42 % 2.39 % 1.48 % -16.51 % -
  YoY % 28.05% 233.24% 347.89% -159.41% 61.49% 108.96% -
  Horiz. % -90.98% -71.05% -21.32% 8.60% -14.48% -8.96% 100.00%
ROE 8.88 % 9.42 % 0.03 % -3.06 % 4.56 % 1.75 % -48.81 % -
  YoY % -5.73% 31,300.00% 100.98% -167.11% 160.57% 103.59% -
  Horiz. % -18.19% -19.30% -0.06% 6.27% -9.34% -3.59% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
RPS 9.78 9.78 6.03 7.59 7.76 6.57 2.25 25.74%
  YoY % 0.00% 62.19% -20.55% -2.19% 18.11% 192.00% -
  Horiz. % 434.67% 434.67% 268.00% 337.33% 344.89% 292.00% 100.00%
EPS 1.24 1.07 0.21 -0.12 0.19 0.06 -0.37 -
  YoY % 15.89% 409.52% 275.00% -163.16% 216.67% 116.22% -
  Horiz. % -335.14% -289.19% -56.76% 32.43% -51.35% -16.22% 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 0.1400 0.1140 8.3000 0.0380 0.0410 0.0320 0.0076 57.47%
  YoY % 22.81% -98.63% 21,742.11% -7.32% 28.12% 321.05% -
  Horiz. % 1,842.11% 1,500.00% 109,210.52% 500.00% 539.47% 421.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
RPS 7.57 7.03 3.73 2.66 2.60 1.96 0.29 66.26%
  YoY % 7.68% 88.47% 40.23% 2.31% 32.65% 575.86% -
  Horiz. % 2,610.34% 2,424.14% 1,286.21% 917.24% 896.55% 675.86% 100.00%
EPS 0.96 0.77 0.13 -0.04 0.06 0.02 -0.05 -
  YoY % 24.68% 492.31% 425.00% -166.67% 200.00% 140.00% -
  Horiz. % -1,920.00% -1,540.00% -260.00% 80.00% -120.00% -40.00% 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 0.1084 0.0820 5.1372 0.0133 0.0137 0.0095 0.0010 107.57%
  YoY % 32.20% -98.40% 38,525.57% -2.92% 44.21% 850.00% -
  Horiz. % 10,840.00% 8,200.00% 513,719.97% 1,330.00% 1,370.00% 950.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 -
Price 0.2550 0.3100 0.2600 0.0750 0.1100 0.1100 0.0900 -
P/RPS 2.61 3.17 4.31 0.99 1.42 1.67 4.01 -6.47%
  YoY % -17.67% -26.45% 335.35% -30.28% -14.97% -58.35% -
  Horiz. % 65.09% 79.05% 107.48% 24.69% 35.41% 41.65% 100.00%
P/EPS 20.52 28.87 122.20 -64.57 58.82 196.05 -24.26 -
  YoY % -28.92% -76.37% 289.25% -209.78% -70.00% 908.12% -
  Horiz. % -84.58% -119.00% -503.71% 266.16% -242.46% -808.12% 100.00%
EY 4.87 3.46 0.82 -1.55 1.70 0.51 -4.12 -
  YoY % 40.75% 321.95% 152.90% -191.18% 233.33% 112.38% -
  Horiz. % -118.20% -83.98% -19.90% 37.62% -41.26% -12.38% 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 1.82 2.72 0.03 1.97 2.68 3.44 11.84 -25.31%
  YoY % -33.09% 8,966.67% -98.48% -26.49% -22.09% -70.95% -
  Horiz. % 15.37% 22.97% 0.25% 16.64% 22.64% 29.05% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 CAGR
Date 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 - -
Price 0.2500 0.2300 0.2650 0.1050 0.0900 0.1100 0.0000 -
P/RPS 2.56 2.35 4.40 1.38 1.16 1.67 0.00 -
  YoY % 8.94% -46.59% 218.84% 18.97% -30.54% 0.00% -
  Horiz. % 153.29% 140.72% 263.47% 82.63% 69.46% 100.00% -
P/EPS 20.12 21.42 124.55 -90.40 48.13 196.05 0.00 -
  YoY % -6.07% -82.80% 237.78% -287.82% -75.45% 0.00% -
  Horiz. % 10.26% 10.93% 63.53% -46.11% 24.55% 100.00% -
EY 4.97 4.67 0.80 -1.11 2.08 0.51 0.00 -
  YoY % 6.42% 483.75% 172.07% -153.37% 307.84% 0.00% -
  Horiz. % 974.51% 915.69% 156.86% -217.65% 407.84% 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 1.79 2.02 0.03 2.76 2.20 3.44 0.00 -
  YoY % -11.39% 6,633.33% -98.91% 25.45% -36.05% 0.00% -
  Horiz. % 52.03% 58.72% 0.87% 80.23% 63.95% 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.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers