Highlights

[EDUSPEC] YoY TTM Result on 2015-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     71.56%    YoY -     486.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 40,171 64,191 83,395 77,490 41,119 29,264 28,616 5.81%
  YoY % -37.42% -23.03% 7.62% 88.45% 40.51% 2.26% -
  Horiz. % 140.38% 224.32% 291.43% 270.79% 143.69% 102.26% 100.00%
PBT -48,441 -5,308 12,952 9,560 1,658 -334 1,004 -
  YoY % -812.60% -140.98% 35.48% 476.60% 596.41% -133.27% -
  Horiz. % -4,824.80% -528.69% 1,290.04% 952.19% 165.14% -33.27% 100.00%
Tax -653 -1,960 -422 -468 -210 -83 -321 12.56%
  YoY % 66.68% -364.45% 9.83% -122.86% -153.01% 74.14% -
  Horiz. % 203.43% 610.59% 131.46% 145.79% 65.42% 25.86% 100.00%
NP -49,094 -7,268 12,530 9,092 1,448 -417 683 -
  YoY % -575.48% -158.00% 37.81% 527.90% 447.24% -161.05% -
  Horiz. % -7,187.99% -1,064.13% 1,834.55% 1,331.19% 212.01% -61.05% 100.00%
NP to SH -47,775 -5,957 10,601 8,506 1,451 -448 690 -
  YoY % -702.00% -156.19% 24.63% 486.22% 423.88% -164.93% -
  Horiz. % -6,923.91% -863.33% 1,536.38% 1,232.75% 210.29% -64.93% 100.00%
Tax Rate - % - % 3.26 % 4.90 % 12.67 % - % 31.97 % -
  YoY % 0.00% 0.00% -33.47% -61.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 10.20% 15.33% 39.63% 0.00% 100.00%
Total Cost 89,265 71,459 70,865 68,398 39,671 29,681 27,933 21.35%
  YoY % 24.92% 0.84% 3.61% 72.41% 33.66% 6.26% -
  Horiz. % 319.57% 255.82% 253.70% 244.86% 142.02% 106.26% 100.00%
Net Worth 78,822 11,647,538 119,422 90,319 5,660,274 14,657 15,128 31.65%
  YoY % -99.32% 9,653.19% 32.22% -98.40% 38,517.86% -3.11% -
  Horiz. % 521.03% 76,991.69% 789.40% 597.02% 37,415.12% 96.89% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 78,822 11,647,538 119,422 90,319 5,660,274 14,657 15,128 31.65%
  YoY % -99.32% 9,653.19% 32.22% -98.40% 38,517.86% -3.11% -
  Horiz. % 521.03% 76,991.69% 789.40% 597.02% 37,415.12% 96.89% 100.00%
NOSH 997,751 917,129 853,020 792,272 681,960 385,714 368,983 18.02%
  YoY % 8.79% 7.52% 7.67% 16.18% 76.80% 4.53% -
  Horiz. % 270.41% 248.56% 231.18% 214.72% 184.82% 104.53% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -122.21 % -11.32 % 15.02 % 11.73 % 3.52 % -1.42 % 2.39 % -
  YoY % -979.59% -175.37% 28.05% 233.24% 347.89% -159.41% -
  Horiz. % -5,113.39% -473.64% 628.45% 490.79% 147.28% -59.41% 100.00%
ROE -60.61 % -0.05 % 8.88 % 9.42 % 0.03 % -3.06 % 4.56 % -
  YoY % -121,119.99% -100.56% -5.73% 31,300.00% 100.98% -167.11% -
  Horiz. % -1,329.17% -1.10% 194.74% 206.58% 0.66% -67.11% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.03 7.00 9.78 9.78 6.03 7.59 7.76 -10.34%
  YoY % -42.43% -28.43% 0.00% 62.19% -20.55% -2.19% -
  Horiz. % 51.93% 90.21% 126.03% 126.03% 77.71% 97.81% 100.00%
EPS -4.79 -0.65 1.24 1.07 0.21 -0.12 0.19 -
  YoY % -636.92% -152.42% 15.89% 409.52% 275.00% -163.16% -
  Horiz. % -2,521.05% -342.11% 652.63% 563.16% 110.53% -63.16% 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 0.0790 12.7000 0.1400 0.1140 8.3000 0.0380 0.0410 11.55%
  YoY % -99.38% 8,971.43% 22.81% -98.63% 21,742.11% -7.32% -
  Horiz. % 192.68% 30,975.61% 341.46% 278.05% 20,243.90% 92.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.65 5.83 7.57 7.03 3.73 2.66 2.60 5.81%
  YoY % -37.39% -22.99% 7.68% 88.47% 40.23% 2.31% -
  Horiz. % 140.38% 224.23% 291.15% 270.38% 143.46% 102.31% 100.00%
EPS -4.34 -0.54 0.96 0.77 0.13 -0.04 0.06 -
  YoY % -703.70% -156.25% 24.68% 492.31% 425.00% -166.67% -
  Horiz. % -7,233.33% -900.00% 1,600.00% 1,283.33% 216.67% -66.67% 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 0.0715 10.5712 0.1084 0.0820 5.1372 0.0133 0.0137 31.69%
  YoY % -99.32% 9,652.03% 32.20% -98.40% 38,525.57% -2.92% -
  Horiz. % 521.90% 77,162.05% 791.24% 598.54% 37,497.81% 97.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.0600 0.1550 0.2550 0.3100 0.2600 0.0750 0.1100 -
P/RPS 1.49 2.21 2.61 3.17 4.31 0.99 1.42 0.80%
  YoY % -32.58% -15.33% -17.67% -26.45% 335.35% -30.28% -
  Horiz. % 104.93% 155.63% 183.80% 223.24% 303.52% 69.72% 100.00%
P/EPS -1.25 -23.86 20.52 28.87 122.20 -64.57 58.82 -
  YoY % 94.76% -216.28% -28.92% -76.37% 289.25% -209.78% -
  Horiz. % -2.13% -40.56% 34.89% 49.08% 207.75% -109.78% 100.00%
EY -79.80 -4.19 4.87 3.46 0.82 -1.55 1.70 -
  YoY % -1,804.53% -186.04% 40.75% 321.95% 152.90% -191.18% -
  Horiz. % -4,694.12% -246.47% 286.47% 203.53% 48.24% -91.18% 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 0.76 0.01 1.82 2.72 0.03 1.97 2.68 -18.94%
  YoY % 7,500.00% -99.45% -33.09% 8,966.67% -98.48% -26.49% -
  Horiz. % 28.36% 0.37% 67.91% 101.49% 1.12% 73.51% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 -
Price 0.0500 0.1400 0.2500 0.2300 0.2650 0.1050 0.0900 -
P/RPS 1.24 2.00 2.56 2.35 4.40 1.38 1.16 1.12%
  YoY % -38.00% -21.87% 8.94% -46.59% 218.84% 18.97% -
  Horiz. % 106.90% 172.41% 220.69% 202.59% 379.31% 118.97% 100.00%
P/EPS -1.04 -21.55 20.12 21.42 124.55 -90.40 48.13 -
  YoY % 95.17% -207.11% -6.07% -82.80% 237.78% -287.82% -
  Horiz. % -2.16% -44.77% 41.80% 44.50% 258.78% -187.82% 100.00%
EY -95.77 -4.64 4.97 4.67 0.80 -1.11 2.08 -
  YoY % -1,964.01% -193.36% 6.42% 483.75% 172.07% -153.37% -
  Horiz. % -4,604.33% -223.08% 238.94% 224.52% 38.46% -53.37% 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 0.63 0.01 1.79 2.02 0.03 2.76 2.20 -18.81%
  YoY % 6,200.00% -99.44% -11.39% 6,633.33% -98.91% 25.45% -
  Horiz. % 28.64% 0.45% 81.36% 91.82% 1.36% 125.45% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers