Highlights

[EDUSPEC] YoY TTM Result on 2014-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     1,042.52%    YoY -     423.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 64,191 83,395 77,490 41,119 29,264 28,616 21,554 19.93%
  YoY % -23.03% 7.62% 88.45% 40.51% 2.26% 32.76% -
  Horiz. % 297.81% 386.91% 359.52% 190.77% 135.77% 132.76% 100.00%
PBT -5,308 12,952 9,560 1,658 -334 1,004 420 -
  YoY % -140.98% 35.48% 476.60% 596.41% -133.27% 139.05% -
  Horiz. % -1,263.81% 3,083.81% 2,276.19% 394.76% -79.52% 239.05% 100.00%
Tax -1,960 -422 -468 -210 -83 -321 -102 63.59%
  YoY % -364.45% 9.83% -122.86% -153.01% 74.14% -214.71% -
  Horiz. % 1,921.57% 413.73% 458.82% 205.88% 81.37% 314.71% 100.00%
NP -7,268 12,530 9,092 1,448 -417 683 318 -
  YoY % -158.00% 37.81% 527.90% 447.24% -161.05% 114.78% -
  Horiz. % -2,285.53% 3,940.25% 2,859.12% 455.35% -131.13% 214.78% 100.00%
NP to SH -5,957 10,601 8,506 1,451 -448 690 184 -
  YoY % -156.19% 24.63% 486.22% 423.88% -164.93% 275.00% -
  Horiz. % -3,237.50% 5,761.41% 4,622.83% 788.59% -243.48% 375.00% 100.00%
Tax Rate - % 3.26 % 4.90 % 12.67 % - % 31.97 % 24.29 % -
  YoY % 0.00% -33.47% -61.33% 0.00% 0.00% 31.62% -
  Horiz. % 0.00% 13.42% 20.17% 52.16% 0.00% 131.62% 100.00%
Total Cost 71,459 70,865 68,398 39,671 29,681 27,933 21,236 22.39%
  YoY % 0.84% 3.61% 72.41% 33.66% 6.26% 31.54% -
  Horiz. % 336.50% 333.70% 322.09% 186.81% 139.77% 131.54% 100.00%
Net Worth 11,647,538 119,422 90,319 5,660,274 14,657 15,128 10,493 221.43%
  YoY % 9,653.19% 32.22% -98.40% 38,517.86% -3.11% 44.16% -
  Horiz. % 110,994.55% 1,138.03% 860.69% 53,939.27% 139.67% 144.16% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 11,647,538 119,422 90,319 5,660,274 14,657 15,128 10,493 221.43%
  YoY % 9,653.19% 32.22% -98.40% 38,517.86% -3.11% 44.16% -
  Horiz. % 110,994.55% 1,138.03% 860.69% 53,939.27% 139.67% 144.16% 100.00%
NOSH 917,129 853,020 792,272 681,960 385,714 368,983 327,931 18.68%
  YoY % 7.52% 7.67% 16.18% 76.80% 4.53% 12.52% -
  Horiz. % 279.67% 260.12% 241.60% 207.96% 117.62% 112.52% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -11.32 % 15.02 % 11.73 % 3.52 % -1.42 % 2.39 % 1.48 % -
  YoY % -175.37% 28.05% 233.24% 347.89% -159.41% 61.49% -
  Horiz. % -764.86% 1,014.86% 792.57% 237.84% -95.95% 161.49% 100.00%
ROE -0.05 % 8.88 % 9.42 % 0.03 % -3.06 % 4.56 % 1.75 % -
  YoY % -100.56% -5.73% 31,300.00% 100.98% -167.11% 160.57% -
  Horiz. % -2.86% 507.43% 538.29% 1.71% -174.86% 260.57% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.00 9.78 9.78 6.03 7.59 7.76 6.57 1.06%
  YoY % -28.43% 0.00% 62.19% -20.55% -2.19% 18.11% -
  Horiz. % 106.54% 148.86% 148.86% 91.78% 115.53% 118.11% 100.00%
EPS -0.65 1.24 1.07 0.21 -0.12 0.19 0.06 -
  YoY % -152.42% 15.89% 409.52% 275.00% -163.16% 216.67% -
  Horiz. % -1,083.33% 2,066.67% 1,783.33% 350.00% -200.00% 316.67% 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 12.7000 0.1400 0.1140 8.3000 0.0380 0.0410 0.0320 170.84%
  YoY % 8,971.43% 22.81% -98.63% 21,742.11% -7.32% 28.12% -
  Horiz. % 39,687.50% 437.50% 356.25% 25,937.50% 118.75% 128.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,267,744
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.06 6.58 6.11 3.24 2.31 2.26 1.70 19.92%
  YoY % -23.10% 7.69% 88.58% 40.26% 2.21% 32.94% -
  Horiz. % 297.65% 387.06% 359.41% 190.59% 135.88% 132.94% 100.00%
EPS -0.47 0.84 0.67 0.11 -0.04 0.05 0.01 -
  YoY % -155.95% 25.37% 509.09% 375.00% -180.00% 400.00% -
  Horiz. % -4,700.00% 8,400.00% 6,700.00% 1,100.00% -400.00% 500.00% 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 9.1876 0.0942 0.0712 4.4648 0.0116 0.0119 0.0083 221.29%
  YoY % 9,653.29% 32.30% -98.41% 38,389.66% -2.52% 43.37% -
  Horiz. % 110,693.98% 1,134.94% 857.83% 53,792.77% 139.76% 143.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1550 0.2550 0.3100 0.2600 0.0750 0.1100 0.1100 -
P/RPS 2.21 2.61 3.17 4.31 0.99 1.42 1.67 4.78%
  YoY % -15.33% -17.67% -26.45% 335.35% -30.28% -14.97% -
  Horiz. % 132.34% 156.29% 189.82% 258.08% 59.28% 85.03% 100.00%
P/EPS -23.86 20.52 28.87 122.20 -64.57 58.82 196.05 -
  YoY % -216.28% -28.92% -76.37% 289.25% -209.78% -70.00% -
  Horiz. % -12.17% 10.47% 14.73% 62.33% -32.94% 30.00% 100.00%
EY -4.19 4.87 3.46 0.82 -1.55 1.70 0.51 -
  YoY % -186.04% 40.75% 321.95% 152.90% -191.18% 233.33% -
  Horiz. % -821.57% 954.90% 678.43% 160.78% -303.92% 333.33% 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 0.01 1.82 2.72 0.03 1.97 2.68 3.44 -62.19%
  YoY % -99.45% -33.09% 8,966.67% -98.48% -26.49% -22.09% -
  Horiz. % 0.29% 52.91% 79.07% 0.87% 57.27% 77.91% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 -
Price 0.1400 0.2500 0.2300 0.2650 0.1050 0.0900 0.1100 -
P/RPS 2.00 2.56 2.35 4.40 1.38 1.16 1.67 3.05%
  YoY % -21.87% 8.94% -46.59% 218.84% 18.97% -30.54% -
  Horiz. % 119.76% 153.29% 140.72% 263.47% 82.63% 69.46% 100.00%
P/EPS -21.55 20.12 21.42 124.55 -90.40 48.13 196.05 -
  YoY % -207.11% -6.07% -82.80% 237.78% -287.82% -75.45% -
  Horiz. % -10.99% 10.26% 10.93% 63.53% -46.11% 24.55% 100.00%
EY -4.64 4.97 4.67 0.80 -1.11 2.08 0.51 -
  YoY % -193.36% 6.42% 483.75% 172.07% -153.37% 307.84% -
  Horiz. % -909.80% 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 0.01 1.79 2.02 0.03 2.76 2.20 3.44 -62.19%
  YoY % -99.44% -11.39% 6,633.33% -98.91% 25.45% -36.05% -
  Horiz. % 0.29% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers