Highlights

[EDUSPEC] YoY TTM Result on 2016-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     9.44%    YoY -     24.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 22,039 40,171 64,191 83,395 77,490 41,119 29,264 -5.10%
  YoY % -45.14% -37.42% -23.03% 7.62% 88.45% 40.51% -
  Horiz. % 75.31% 137.27% 219.35% 284.97% 264.80% 140.51% 100.00%
PBT -6,190 -48,441 -5,308 12,952 9,560 1,658 -334 71.34%
  YoY % 87.22% -812.60% -140.98% 35.48% 476.60% 596.41% -
  Horiz. % 1,853.29% 14,503.29% 1,589.22% -3,877.84% -2,862.28% -496.41% 100.00%
Tax -191 -653 -1,960 -422 -468 -210 -83 16.62%
  YoY % 70.75% 66.68% -364.45% 9.83% -122.86% -153.01% -
  Horiz. % 230.12% 786.75% 2,361.45% 508.43% 563.86% 253.01% 100.00%
NP -6,381 -49,094 -7,268 12,530 9,092 1,448 -417 65.39%
  YoY % 87.00% -575.48% -158.00% 37.81% 527.90% 447.24% -
  Horiz. % 1,530.22% 11,773.14% 1,742.93% -3,004.80% -2,180.34% -347.24% 100.00%
NP to SH -6,347 -47,775 -5,957 10,601 8,506 1,451 -448 63.06%
  YoY % 86.71% -702.00% -156.19% 24.63% 486.22% 423.88% -
  Horiz. % 1,416.74% 10,664.06% 1,329.69% -2,366.29% -1,898.66% -323.88% 100.00%
Tax Rate - % - % - % 3.26 % 4.90 % 12.67 % - % -
  YoY % 0.00% 0.00% 0.00% -33.47% -61.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 25.73% 38.67% 100.00% -
Total Cost 28,420 89,265 71,459 70,865 68,398 39,671 29,681 -0.80%
  YoY % -68.16% 24.92% 0.84% 3.61% 72.41% 33.66% -
  Horiz. % 95.75% 300.75% 240.76% 238.76% 230.44% 133.66% 100.00%
Net Worth - 78,822 11,647,538 119,422 90,319 5,660,274 14,657 -
  YoY % 0.00% -99.32% 9,653.19% 32.22% -98.40% 38,517.86% -
  Horiz. % 0.00% 537.77% 79,466.64% 814.78% 616.21% 38,617.86% 100.00%
Dividend
30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth - 78,822 11,647,538 119,422 90,319 5,660,274 14,657 -
  YoY % 0.00% -99.32% 9,653.19% 32.22% -98.40% 38,517.86% -
  Horiz. % 0.00% 537.77% 79,466.64% 814.78% 616.21% 38,617.86% 100.00%
NOSH 998,770 997,751 917,129 853,020 792,272 681,960 385,714 19.18%
  YoY % 0.10% 8.79% 7.52% 7.67% 16.18% 76.80% -
  Horiz. % 258.94% 258.68% 237.77% 221.15% 205.40% 176.80% 100.00%
Ratio Analysis
30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -28.95 % -122.21 % -11.32 % 15.02 % 11.73 % 3.52 % -1.42 % 74.38%
  YoY % 76.31% -979.59% -175.37% 28.05% 233.24% 347.89% -
  Horiz. % 2,038.73% 8,606.34% 797.18% -1,057.75% -826.06% -247.89% 100.00%
ROE - % -60.61 % -0.05 % 8.88 % 9.42 % 0.03 % -3.06 % -
  YoY % 0.00% -121,119.99% -100.56% -5.73% 31,300.00% 100.98% -
  Horiz. % 0.00% 1,980.72% 1.63% -290.20% -307.84% -0.98% 100.00%
Per Share
30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.21 4.03 7.00 9.78 9.78 6.03 7.59 -20.35%
  YoY % -45.16% -42.43% -28.43% 0.00% 62.19% -20.55% -
  Horiz. % 29.12% 53.10% 92.23% 128.85% 128.85% 79.45% 100.00%
EPS -0.64 -4.79 -0.65 1.24 1.07 0.21 -0.12 36.17%
  YoY % 86.64% -636.92% -152.42% 15.89% 409.52% 275.00% -
  Horiz. % 533.33% 3,991.67% 541.67% -1,033.33% -891.67% -175.00% 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 - 0.0790 12.7000 0.1400 0.1140 8.3000 0.0380 -
  YoY % 0.00% -99.38% 8,971.43% 22.81% -98.63% 21,742.11% -
  Horiz. % 0.00% 207.89% 33,421.05% 368.42% 300.00% 21,842.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.13 2.06 3.29 4.28 3.98 2.11 1.50 -5.09%
  YoY % -45.15% -37.39% -23.13% 7.54% 88.63% 40.67% -
  Horiz. % 75.33% 137.33% 219.33% 285.33% 265.33% 140.67% 100.00%
EPS -0.33 -2.45 -0.31 0.54 0.44 0.07 -0.02 67.71%
  YoY % 86.53% -690.32% -157.41% 22.73% 528.57% 450.00% -
  Horiz. % 1,650.00% 12,250.00% 1,550.00% -2,700.00% -2,200.00% -350.00% 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 - 0.0404 5.9763 0.0613 0.0463 2.9042 0.0075 -
  YoY % 0.00% -99.32% 9,649.27% 32.40% -98.41% 38,622.67% -
  Horiz. % 0.00% 538.67% 79,684.00% 817.33% 617.33% 38,722.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/11/18 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0350 0.0600 0.1550 0.2550 0.3100 0.2600 0.0750 -
P/RPS 1.59 1.49 2.21 2.61 3.17 4.31 0.99 9.13%
  YoY % 6.71% -32.58% -15.33% -17.67% -26.45% 335.35% -
  Horiz. % 160.61% 150.51% 223.23% 263.64% 320.20% 435.35% 100.00%
P/EPS -5.51 -1.25 -23.86 20.52 28.87 122.20 -64.57 -36.49%
  YoY % -340.80% 94.76% -216.28% -28.92% -76.37% 289.25% -
  Horiz. % 8.53% 1.94% 36.95% -31.78% -44.71% -189.25% 100.00%
EY -18.16 -79.80 -4.19 4.87 3.46 0.82 -1.55 57.44%
  YoY % 77.24% -1,804.53% -186.04% 40.75% 321.95% 152.90% -
  Horiz. % 1,171.61% 5,148.39% 270.32% -314.19% -223.23% -52.90% 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 0.00 0.76 0.01 1.82 2.72 0.03 1.97 -
  YoY % 0.00% 7,500.00% -99.45% -33.09% 8,966.67% -98.48% -
  Horiz. % 0.00% 38.58% 0.51% 92.39% 138.07% 1.52% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date - 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 -
Price 0.0000 0.0500 0.1400 0.2500 0.2300 0.2650 0.1050 -
P/RPS 0.00 1.24 2.00 2.56 2.35 4.40 1.38 -
  YoY % 0.00% -38.00% -21.87% 8.94% -46.59% 218.84% -
  Horiz. % 0.00% 89.86% 144.93% 185.51% 170.29% 318.84% 100.00%
P/EPS 0.00 -1.04 -21.55 20.12 21.42 124.55 -90.40 -
  YoY % 0.00% 95.17% -207.11% -6.07% -82.80% 237.78% -
  Horiz. % -0.00% 1.15% 23.84% -22.26% -23.69% -137.78% 100.00%
EY 0.00 -95.77 -4.64 4.97 4.67 0.80 -1.11 -
  YoY % 0.00% -1,964.01% -193.36% 6.42% 483.75% 172.07% -
  Horiz. % -0.00% 8,627.93% 418.02% -447.75% -420.72% -72.07% 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 0.00 0.63 0.01 1.79 2.02 0.03 2.76 -
  YoY % 0.00% 6,200.00% -99.44% -11.39% 6,633.33% -98.91% -
  Horiz. % 0.00% 22.83% 0.36% 64.86% 73.19% 1.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

514  274  654  1013 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.95+0.115 
 IRIS 0.355+0.005 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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!
PARTNERS & BROKERS