Highlights

[EDUSPEC] YoY TTM Result on 2013-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     291.29%    YoY -     56.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 81,457 76,008 58,422 34,091 29,066 28,030 12,925 35.87%
  YoY % 7.17% 30.10% 71.37% 17.29% 3.70% 116.87% -
  Horiz. % 630.23% 588.07% 452.01% 263.76% 224.88% 216.87% 100.00%
PBT 7,188 11,949 8,768 1,100 707 817 -11,148 -
  YoY % -39.84% 36.28% 697.09% 55.59% -13.46% 107.33% -
  Horiz. % -64.48% -107.19% -78.65% -9.87% -6.34% -7.33% 100.00%
Tax -2,109 -751 -365 -221 -161 -327 196 -
  YoY % -180.83% -105.75% -65.16% -37.27% 50.76% -266.84% -
  Horiz. % -1,076.02% -383.16% -186.22% -112.76% -82.14% -166.84% 100.00%
NP 5,079 11,198 8,403 879 546 490 -10,952 -
  YoY % -54.64% 33.26% 855.97% 60.99% 11.43% 104.47% -
  Horiz. % -46.38% -102.25% -76.73% -8.03% -4.99% -4.47% 100.00%
NP to SH 4,458 9,790 7,376 857 547 354 -10,952 -
  YoY % -54.46% 32.73% 760.68% 56.67% 54.52% 103.23% -
  Horiz. % -40.70% -89.39% -67.35% -7.83% -4.99% -3.23% 100.00%
Tax Rate 29.34 % 6.29 % 4.16 % 20.09 % 22.77 % 40.02 % - % -
  YoY % 366.45% 51.20% -79.29% -11.77% -43.10% 0.00% -
  Horiz. % 73.31% 15.72% 10.39% 50.20% 56.90% 100.00% -
Total Cost 76,378 64,810 50,019 33,212 28,520 27,540 23,877 21.36%
  YoY % 17.85% 29.57% 50.61% 16.45% 3.56% 15.34% -
  Horiz. % 319.88% 271.43% 209.49% 139.10% 119.45% 115.34% 100.00%
Net Worth 12,223,713 99,913 63,462 1,562,205 1,053,000 14,959 10,189 225.62%
  YoY % 12,134.29% 57.44% -95.94% 48.36% 6,938.77% 46.81% -
  Horiz. % 119,960.62% 980.53% 622.80% 15,331.11% 10,333.89% 146.81% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 12,223,713 99,913 63,462 1,562,205 1,053,000 14,959 10,189 225.62%
  YoY % 12,134.29% 57.44% -95.94% 48.36% 6,938.77% 46.81% -
  Horiz. % 119,960.62% 980.53% 622.80% 15,331.11% 10,333.89% 146.81% 100.00%
NOSH 866,930 805,754 689,807 381,025 270,000 339,999 291,136 19.92%
  YoY % 7.59% 16.81% 81.04% 41.12% -20.59% 16.78% -
  Horiz. % 297.77% 276.76% 236.94% 130.88% 92.74% 116.78% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.24 % 14.73 % 14.38 % 2.58 % 1.88 % 1.75 % -84.74 % -
  YoY % -57.64% 2.43% 457.36% 37.23% 7.43% 102.07% -
  Horiz. % -7.36% -17.38% -16.97% -3.04% -2.22% -2.07% 100.00%
ROE 0.04 % 9.80 % 11.62 % 0.05 % 0.05 % 2.37 % -107.48 % -
  YoY % -99.59% -15.66% 23,140.00% 0.00% -97.89% 102.21% -
  Horiz. % -0.04% -9.12% -10.81% -0.05% -0.05% -2.21% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.40 9.43 8.47 8.95 10.77 8.24 4.44 13.30%
  YoY % -0.32% 11.33% -5.36% -16.90% 30.70% 85.59% -
  Horiz. % 211.71% 212.39% 190.77% 201.58% 242.57% 185.59% 100.00%
EPS 0.51 1.22 1.07 0.22 0.20 0.10 -3.76 -
  YoY % -58.20% 14.02% 386.36% 10.00% 100.00% 102.66% -
  Horiz. % -13.56% -32.45% -28.46% -5.85% -5.32% -2.66% 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 14.1000 0.1240 0.0920 4.1000 3.9000 0.0440 0.0350 171.52%
  YoY % 11,270.97% 34.78% -97.76% 5.13% 8,763.64% 25.71% -
  Horiz. % 40,285.71% 354.29% 262.86% 11,714.29% 11,142.86% 125.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.04 0.97 0.75 0.44 0.37 0.36 0.17 35.20%
  YoY % 7.22% 29.33% 70.45% 18.92% 2.78% 111.76% -
  Horiz. % 611.76% 570.59% 441.18% 258.82% 217.65% 211.76% 100.00%
EPS 0.06 0.13 0.09 0.01 0.01 0.00 -0.14 -
  YoY % -53.85% 44.44% 800.00% 0.00% 0.00% 0.00% -
  Horiz. % -42.86% -92.86% -64.29% -7.14% -7.14% -0.00% 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 1.5680 0.0128 0.0081 0.2004 0.1351 0.0019 0.0013 225.91%
  YoY % 12,150.00% 58.02% -95.96% 48.33% 7,010.53% 46.15% -
  Horiz. % 120,615.38% 984.62% 623.08% 15,415.38% 10,392.31% 146.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2400 0.2550 0.2650 0.1250 0.0900 0.0900 0.1900 -
P/RPS 2.55 2.70 3.13 1.40 0.84 1.09 4.28 -8.26%
  YoY % -5.56% -13.74% 123.57% 66.67% -22.94% -74.53% -
  Horiz. % 59.58% 63.08% 73.13% 32.71% 19.63% 25.47% 100.00%
P/EPS 46.67 20.99 24.78 55.58 44.42 86.44 -5.05 -
  YoY % 122.34% -15.29% -55.42% 25.12% -48.61% 1,811.68% -
  Horiz. % -924.16% -415.64% -490.69% -1,100.59% -879.60% -1,711.68% 100.00%
EY 2.14 4.76 4.04 1.80 2.25 1.16 -19.80 -
  YoY % -55.04% 17.82% 124.44% -20.00% 93.97% 105.86% -
  Horiz. % -10.81% -24.04% -20.40% -9.09% -11.36% -5.86% 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 0.02 2.06 2.88 0.03 0.02 2.05 5.43 -60.67%
  YoY % -99.03% -28.47% 9,500.00% 50.00% -99.02% -62.25% -
  Horiz. % 0.37% 37.94% 53.04% 0.55% 0.37% 37.75% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.2000 0.3150 0.2950 0.1250 0.0800 0.1200 0.2000 -
P/RPS 2.13 3.34 3.48 1.40 0.74 1.46 4.51 -11.74%
  YoY % -36.23% -4.02% 148.57% 89.19% -49.32% -67.63% -
  Horiz. % 47.23% 74.06% 77.16% 31.04% 16.41% 32.37% 100.00%
P/EPS 38.89 25.93 27.59 55.58 39.49 115.25 -5.32 -
  YoY % 49.98% -6.02% -50.36% 40.74% -65.74% 2,266.35% -
  Horiz. % -731.02% -487.41% -518.61% -1,044.74% -742.29% -2,166.35% 100.00%
EY 2.57 3.86 3.62 1.80 2.53 0.87 -18.81 -
  YoY % -33.42% 6.63% 101.11% -28.85% 190.80% 104.63% -
  Horiz. % -13.66% -20.52% -19.25% -9.57% -13.45% -4.63% 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 2.54 3.21 0.03 0.02 2.73 5.71 -65.25%
  YoY % -99.61% -20.87% 10,600.00% 50.00% -99.27% -52.19% -
  Horiz. % 0.18% 44.48% 56.22% 0.53% 0.35% 47.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

120  135  437  1701 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DOLPHIN-WB 0.03+0.025 
 XOX 0.12-0.01 
 KANGER 0.15-0.03 
 IRIS 0.295+0.015 
 PTRANS 0.290.00 
 PA 0.09+0.01 
 TRIVE 0.0150.00 
 PRESBHD 0.615+0.05 
 DOLPHIN 0.07-0.01 
 CONNECT 0.155+0.015 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
3. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
4. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS