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
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 11,072 81,457 76,008 58,422 34,091 29,066 28,030 -11.76%
  YoY % -86.41% 7.17% 30.10% 71.37% 17.29% 3.70% -
  Horiz. % 39.50% 290.61% 271.17% 208.43% 121.62% 103.70% 100.00%
PBT -2,737 7,188 11,949 8,768 1,100 707 817 -
  YoY % -138.08% -39.84% 36.28% 697.09% 55.59% -13.46% -
  Horiz. % -335.01% 879.80% 1,462.55% 1,073.19% 134.64% 86.54% 100.00%
Tax -25 -2,109 -751 -365 -221 -161 -327 -29.28%
  YoY % 98.81% -180.83% -105.75% -65.16% -37.27% 50.76% -
  Horiz. % 7.65% 644.95% 229.66% 111.62% 67.58% 49.24% 100.00%
NP -2,762 5,079 11,198 8,403 879 546 490 -
  YoY % -154.38% -54.64% 33.26% 855.97% 60.99% 11.43% -
  Horiz. % -563.67% 1,036.53% 2,285.31% 1,714.90% 179.39% 111.43% 100.00%
NP to SH -2,583 4,458 9,790 7,376 857 547 354 -
  YoY % -157.94% -54.46% 32.73% 760.68% 56.67% 54.52% -
  Horiz. % -729.66% 1,259.32% 2,765.54% 2,083.62% 242.09% 154.52% 100.00%
Tax Rate - % 29.34 % 6.29 % 4.16 % 20.09 % 22.77 % 40.02 % -
  YoY % 0.00% 366.45% 51.20% -79.29% -11.77% -43.10% -
  Horiz. % 0.00% 73.31% 15.72% 10.39% 50.20% 56.90% 100.00%
Total Cost 13,834 76,378 64,810 50,019 33,212 28,520 27,540 -8.86%
  YoY % -81.89% 17.85% 29.57% 50.61% 16.45% 3.56% -
  Horiz. % 50.23% 277.33% 235.33% 181.62% 120.60% 103.56% 100.00%
Net Worth - 12,223,713 99,913 63,462 1,562,205 1,053,000 14,959 -
  YoY % 0.00% 12,134.29% 57.44% -95.94% 48.36% 6,938.77% -
  Horiz. % 0.00% 81,709.32% 667.87% 424.21% 10,442.55% 7,038.77% 100.00%
Dividend
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth - 12,223,713 99,913 63,462 1,562,205 1,053,000 14,959 -
  YoY % 0.00% 12,134.29% 57.44% -95.94% 48.36% 6,938.77% -
  Horiz. % 0.00% 81,709.32% 667.87% 424.21% 10,442.55% 7,038.77% 100.00%
NOSH 1,015,710 866,930 805,754 689,807 381,025 270,000 339,999 15.89%
  YoY % 17.16% 7.59% 16.81% 81.04% 41.12% -20.59% -
  Horiz. % 298.74% 254.98% 236.99% 202.88% 112.07% 79.41% 100.00%
Ratio Analysis
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -24.95 % 6.24 % 14.73 % 14.38 % 2.58 % 1.88 % 1.75 % -
  YoY % -499.84% -57.64% 2.43% 457.36% 37.23% 7.43% -
  Horiz. % -1,425.71% 356.57% 841.71% 821.71% 147.43% 107.43% 100.00%
ROE - % 0.04 % 9.80 % 11.62 % 0.05 % 0.05 % 2.37 % -
  YoY % 0.00% -99.59% -15.66% 23,140.00% 0.00% -97.89% -
  Horiz. % 0.00% 1.69% 413.50% 490.30% 2.11% 2.11% 100.00%
Per Share
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.09 9.40 9.43 8.47 8.95 10.77 8.24 -23.86%
  YoY % -88.40% -0.32% 11.33% -5.36% -16.90% 30.70% -
  Horiz. % 13.23% 114.08% 114.44% 102.79% 108.62% 130.70% 100.00%
EPS -0.25 0.51 1.22 1.07 0.22 0.20 0.10 -
  YoY % -149.02% -58.20% 14.02% 386.36% 10.00% 100.00% -
  Horiz. % -250.00% 510.00% 1,220.00% 1,070.00% 220.00% 200.00% 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 - 14.1000 0.1240 0.0920 4.1000 3.9000 0.0440 -
  YoY % 0.00% 11,270.97% 34.78% -97.76% 5.13% 8,763.64% -
  Horiz. % 0.00% 32,045.46% 281.82% 209.09% 9,318.18% 8,863.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.14 1.04 0.97 0.75 0.44 0.37 0.36 -11.95%
  YoY % -86.54% 7.22% 29.33% 70.45% 18.92% 2.78% -
  Horiz. % 38.89% 288.89% 269.44% 208.33% 122.22% 102.78% 100.00%
EPS -0.03 0.06 0.13 0.09 0.01 0.01 0.00 -
  YoY % -150.00% -53.85% 44.44% 800.00% 0.00% 0.00% -
  Horiz. % -300.00% 600.00% 1,300.00% 900.00% 100.00% 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 -
  YoY % 0.00% 12,150.00% 58.02% -95.96% 48.33% 7,010.53% -
  Horiz. % 0.00% 82,526.31% 673.68% 426.32% 10,547.37% 7,110.53% 100.00%
Price Multiplier on Financial Quarter End Date
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.0250 0.2400 0.2550 0.2650 0.1250 0.0900 0.0900 -
P/RPS 2.29 2.55 2.70 3.13 1.40 0.84 1.09 10.52%
  YoY % -10.20% -5.56% -13.74% 123.57% 66.67% -22.94% -
  Horiz. % 210.09% 233.94% 247.71% 287.16% 128.44% 77.06% 100.00%
P/EPS -9.83 46.67 20.99 24.78 55.58 44.42 86.44 -
  YoY % -121.06% 122.34% -15.29% -55.42% 25.12% -48.61% -
  Horiz. % -11.37% 53.99% 24.28% 28.67% 64.30% 51.39% 100.00%
EY -10.17 2.14 4.76 4.04 1.80 2.25 1.16 -
  YoY % -575.23% -55.04% 17.82% 124.44% -20.00% 93.97% -
  Horiz. % -876.72% 184.48% 410.34% 348.28% 155.17% 193.97% 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 0.02 2.06 2.88 0.03 0.02 2.05 -
  YoY % 0.00% -99.03% -28.47% 9,500.00% 50.00% -99.02% -
  Horiz. % 0.00% 0.98% 100.49% 140.49% 1.46% 0.98% 100.00%
Price Multiplier on Announcement Date
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date - 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 -
Price 0.0000 0.2000 0.3150 0.2950 0.1250 0.0800 0.1200 -
P/RPS 0.00 2.13 3.34 3.48 1.40 0.74 1.46 -
  YoY % 0.00% -36.23% -4.02% 148.57% 89.19% -49.32% -
  Horiz. % 0.00% 145.89% 228.77% 238.36% 95.89% 50.68% 100.00%
P/EPS 0.00 38.89 25.93 27.59 55.58 39.49 115.25 -
  YoY % 0.00% 49.98% -6.02% -50.36% 40.74% -65.74% -
  Horiz. % 0.00% 33.74% 22.50% 23.94% 48.23% 34.26% 100.00%
EY 0.00 2.57 3.86 3.62 1.80 2.53 0.87 -
  YoY % 0.00% -33.42% 6.63% 101.11% -28.85% 190.80% -
  Horiz. % 0.00% 295.40% 443.68% 416.09% 206.90% 290.80% 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 0.01 2.54 3.21 0.03 0.02 2.73 -
  YoY % 0.00% -99.61% -20.87% 10,600.00% 50.00% -99.27% -
  Horiz. % 0.00% 0.37% 93.04% 117.58% 1.10% 0.73% 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
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

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