Highlights

[EDUSPEC] YoY TTM Result on 2017-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     -235.60%    YoY -     -156.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 26,486 22,039 40,171 64,191 83,395 77,490 41,119 -7.79%
  YoY % 20.18% -45.14% -37.42% -23.03% 7.62% 88.45% -
  Horiz. % 64.41% 53.60% 97.69% 156.11% 202.81% 188.45% 100.00%
PBT 1,069 -6,190 -48,441 -5,308 12,952 9,560 1,658 -7.78%
  YoY % 117.27% 87.22% -812.60% -140.98% 35.48% 476.60% -
  Horiz. % 64.48% -373.34% -2,921.65% -320.14% 781.18% 576.60% 100.00%
Tax 22 -191 -653 -1,960 -422 -468 -210 -
  YoY % 111.52% 70.75% 66.68% -364.45% 9.83% -122.86% -
  Horiz. % -10.48% 90.95% 310.95% 933.33% 200.95% 222.86% 100.00%
NP 1,091 -6,381 -49,094 -7,268 12,530 9,092 1,448 -5.09%
  YoY % 117.10% 87.00% -575.48% -158.00% 37.81% 527.90% -
  Horiz. % 75.35% -440.68% -3,390.47% -501.93% 865.33% 627.90% 100.00%
NP to SH 1,213 -6,347 -47,775 -5,957 10,601 8,506 1,451 -3.25%
  YoY % 119.11% 86.71% -702.00% -156.19% 24.63% 486.22% -
  Horiz. % 83.60% -437.42% -3,292.56% -410.54% 730.60% 586.22% 100.00%
Tax Rate -2.06 % - % - % - % 3.26 % 4.90 % 12.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.47% -61.33% -
  Horiz. % -16.26% 0.00% 0.00% 0.00% 25.73% 38.67% 100.00%
Total Cost 25,395 28,420 89,265 71,459 70,865 68,398 39,671 -7.90%
  YoY % -10.64% -68.16% 24.92% 0.84% 3.61% 72.41% -
  Horiz. % 64.01% 71.64% 225.01% 180.13% 178.63% 172.41% 100.00%
Net Worth 83,292 - 78,822 11,647,538 119,422 90,319 5,660,274 -54.07%
  YoY % 0.00% 0.00% -99.32% 9,653.19% 32.22% -98.40% -
  Horiz. % 1.47% 0.00% 1.39% 205.78% 2.11% 1.60% 100.00%
Dividend
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 83,292 - 78,822 11,647,538 119,422 90,319 5,660,274 -54.07%
  YoY % 0.00% 0.00% -99.32% 9,653.19% 32.22% -98.40% -
  Horiz. % 1.47% 0.00% 1.39% 205.78% 2.11% 1.60% 100.00%
NOSH 1,003,521 998,770 997,751 917,129 853,020 792,272 681,960 7.38%
  YoY % 0.48% 0.10% 8.79% 7.52% 7.67% 16.18% -
  Horiz. % 147.15% 146.46% 146.31% 134.48% 125.08% 116.18% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.12 % -28.95 % -122.21 % -11.32 % 15.02 % 11.73 % 3.52 % 2.95%
  YoY % 114.23% 76.31% -979.59% -175.37% 28.05% 233.24% -
  Horiz. % 117.05% -822.44% -3,471.88% -321.59% 426.70% 333.24% 100.00%
ROE 1.46 % - % -60.61 % -0.05 % 8.88 % 9.42 % 0.03 % 104.73%
  YoY % 0.00% 0.00% -121,119.99% -100.56% -5.73% 31,300.00% -
  Horiz. % 4,866.67% 0.00% -202,033.34% -166.67% 29,600.00% 31,400.00% 100.00%
Per Share
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.64 2.21 4.03 7.00 9.78 9.78 6.03 -14.13%
  YoY % 19.46% -45.16% -42.43% -28.43% 0.00% 62.19% -
  Horiz. % 43.78% 36.65% 66.83% 116.09% 162.19% 162.19% 100.00%
EPS 0.12 -0.64 -4.79 -0.65 1.24 1.07 0.21 -9.81%
  YoY % 118.75% 86.64% -636.92% -152.42% 15.89% 409.52% -
  Horiz. % 57.14% -304.76% -2,280.95% -309.52% 590.48% 509.52% 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 0.0830 - 0.0790 12.7000 0.1400 0.1140 8.3000 -57.23%
  YoY % 0.00% 0.00% -99.38% 8,971.43% 22.81% -98.63% -
  Horiz. % 1.00% 0.00% 0.95% 153.01% 1.69% 1.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,781,268
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.95 0.79 1.44 2.31 3.00 2.79 1.48 -7.85%
  YoY % 20.25% -45.14% -37.66% -23.00% 7.53% 88.51% -
  Horiz. % 64.19% 53.38% 97.30% 156.08% 202.70% 188.51% 100.00%
EPS 0.04 -0.23 -1.72 -0.21 0.38 0.31 0.05 -4.03%
  YoY % 117.39% 86.63% -719.05% -155.26% 22.58% 520.00% -
  Horiz. % 80.00% -460.00% -3,440.00% -420.00% 760.00% 620.00% 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 0.0299 - 0.0283 4.1879 0.0429 0.0325 2.0351 -54.09%
  YoY % 0.00% 0.00% -99.32% 9,662.00% 32.00% -98.40% -
  Horiz. % 1.47% 0.00% 1.39% 205.78% 2.11% 1.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 29/11/19 30/11/18 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0250 0.0350 0.0600 0.1550 0.2550 0.3100 0.2600 -
P/RPS 0.95 1.59 1.49 2.21 2.61 3.17 4.31 -24.34%
  YoY % -40.25% 6.71% -32.58% -15.33% -17.67% -26.45% -
  Horiz. % 22.04% 36.89% 34.57% 51.28% 60.56% 73.55% 100.00%
P/EPS 20.68 -5.51 -1.25 -23.86 20.52 28.87 122.20 -27.94%
  YoY % 475.32% -340.80% 94.76% -216.28% -28.92% -76.37% -
  Horiz. % 16.92% -4.51% -1.02% -19.53% 16.79% 23.63% 100.00%
EY 4.83 -18.16 -79.80 -4.19 4.87 3.46 0.82 38.69%
  YoY % 126.60% 77.24% -1,804.53% -186.04% 40.75% 321.95% -
  Horiz. % 589.02% -2,214.63% -9,731.71% -510.98% 593.90% 421.95% 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 0.30 0.00 0.76 0.01 1.82 2.72 0.03 52.91%
  YoY % 0.00% 0.00% 7,500.00% -99.45% -33.09% 8,966.67% -
  Horiz. % 1,000.00% 0.00% 2,533.33% 33.33% 6,066.67% 9,066.67% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 14/01/20 - 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 -
Price 0.0250 0.0000 0.0500 0.1400 0.2500 0.2300 0.2650 -
P/RPS 0.95 0.00 1.24 2.00 2.56 2.35 4.40 -24.63%
  YoY % 0.00% 0.00% -38.00% -21.87% 8.94% -46.59% -
  Horiz. % 21.59% 0.00% 28.18% 45.45% 58.18% 53.41% 100.00%
P/EPS 20.68 0.00 -1.04 -21.55 20.12 21.42 124.55 -28.19%
  YoY % 0.00% 0.00% 95.17% -207.11% -6.07% -82.80% -
  Horiz. % 16.60% 0.00% -0.84% -17.30% 16.15% 17.20% 100.00%
EY 4.83 0.00 -95.77 -4.64 4.97 4.67 0.80 39.32%
  YoY % 0.00% 0.00% -1,964.01% -193.36% 6.42% 483.75% -
  Horiz. % 603.75% 0.00% -11,971.25% -580.00% 621.25% 583.75% 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 0.30 0.00 0.63 0.01 1.79 2.02 0.03 52.91%
  YoY % 0.00% 0.00% 6,200.00% -99.44% -11.39% 6,633.33% -
  Horiz. % 1,000.00% 0.00% 2,100.00% 33.33% 5,966.67% 6,733.33% 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
 
 

298  640  529  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers