Highlights

[EDUSPEC] YoY TTM Result on 2014-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     408.34%    YoY -     760.68%
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 - 1,078,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.39 6.90 5.30 3.09 2.64 2.54 1.17 35.92%
  YoY % 7.10% 30.19% 71.52% 17.05% 3.94% 117.09% -
  Horiz. % 631.62% 589.74% 452.99% 264.10% 225.64% 217.09% 100.00%
EPS 0.40 0.89 0.67 0.08 0.05 0.03 -0.99 -
  YoY % -55.06% 32.84% 737.50% 60.00% 66.67% 103.03% -
  Horiz. % -40.40% -89.90% -67.68% -8.08% -5.05% -3.03% 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 11.0942 0.0907 0.0576 1.4178 0.9557 0.0136 0.0092 225.90%
  YoY % 12,131.75% 57.47% -95.94% 48.35% 6,927.21% 47.83% -
  Horiz. % 120,589.12% 985.87% 626.09% 15,410.87% 10,388.04% 147.83% 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.
 


 

77  67  324  1781 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 PUC 0.07-0.005 
 PRESBHD 0.49+0.025 
 NAIM 1.14-0.02 
 ICON 0.07-0.015 
 MERIDIAN 0.145+0.01 
 PERDANA 0.365+0.01 
 GREATEC 1.11+0.05 
 BJLAND 0.22-0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers