Highlights

[EDUSPEC] YoY TTM Result on 2013-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -133.49%    YoY -     -163.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 81,519 76,941 62,511 34,865 28,566 28,048 16,616 30.32%
  YoY % 5.95% 23.08% 79.29% 22.05% 1.85% 68.80% -
  Horiz. % 490.61% 463.05% 376.21% 209.83% 171.92% 168.80% 100.00%
PBT 7,293 11,382 8,923 -37 593 584 -13,657 -
  YoY % -35.93% 27.56% 24,216.21% -106.24% 1.54% 104.28% -
  Horiz. % -53.40% -83.34% -65.34% 0.27% -4.34% -4.28% 100.00%
Tax -2,359 -509 -362 -219 -147 -337 187 -
  YoY % -363.46% -40.61% -65.30% -48.98% 56.38% -280.21% -
  Horiz. % -1,261.50% -272.19% -193.58% -117.11% -78.61% -180.21% 100.00%
NP 4,934 10,873 8,561 -256 446 247 -13,470 -
  YoY % -54.62% 27.01% 3,444.14% -157.40% 80.57% 101.83% -
  Horiz. % -36.63% -80.72% -63.56% 1.90% -3.31% -1.83% 100.00%
NP to SH 4,105 8,813 7,779 -287 449 -104 -13,236 -
  YoY % -53.42% 13.29% 2,810.45% -163.92% 531.73% 99.21% -
  Horiz. % -31.01% -66.58% -58.77% 2.17% -3.39% 0.79% 100.00%
Tax Rate 32.35 % 4.47 % 4.06 % - % 24.79 % 57.71 % - % -
  YoY % 623.71% 10.10% 0.00% 0.00% -57.04% 0.00% -
  Horiz. % 56.06% 7.75% 7.04% 0.00% 42.96% 100.00% -
Total Cost 76,585 66,068 53,950 35,121 28,120 27,801 30,086 16.83%
  YoY % 15.92% 22.46% 53.61% 24.90% 1.15% -7.59% -
  Horiz. % 254.55% 219.60% 179.32% 116.74% 93.47% 92.41% 100.00%
Net Worth 103,565 95,934 60,758 52,132 12,257 12,171 8,889 50.51%
  YoY % 7.95% 57.90% 16.55% 325.32% 0.70% 36.92% -
  Horiz. % 1,165.03% 1,079.19% 683.48% 586.45% 137.89% 136.92% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 103,565 95,934 60,758 52,132 12,257 12,171 8,889 50.51%
  YoY % 7.95% 57.90% 16.55% 325.32% 0.70% 36.92% -
  Horiz. % 1,165.03% 1,079.19% 683.48% 586.45% 137.89% 136.92% 100.00%
NOSH 790,576 848,979 769,090 491,818 383,043 368,840 329,242 15.70%
  YoY % -6.88% 10.39% 56.38% 28.40% 3.85% 12.03% -
  Horiz. % 240.12% 257.86% 233.59% 149.38% 116.34% 112.03% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.05 % 14.13 % 13.70 % -0.73 % 1.56 % 0.88 % -81.07 % -
  YoY % -57.18% 3.14% 1,976.71% -146.79% 77.27% 101.09% -
  Horiz. % -7.46% -17.43% -16.90% 0.90% -1.92% -1.09% 100.00%
ROE 3.96 % 9.19 % 12.80 % -0.55 % 3.66 % -0.85 % -148.89 % -
  YoY % -56.91% -28.20% 2,427.27% -115.03% 530.59% 99.43% -
  Horiz. % -2.66% -6.17% -8.60% 0.37% -2.46% 0.57% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.31 9.06 8.13 7.09 7.46 7.60 5.05 12.62%
  YoY % 13.80% 11.44% 14.67% -4.96% -1.84% 50.50% -
  Horiz. % 204.16% 179.41% 160.99% 140.40% 147.72% 150.50% 100.00%
EPS 0.52 1.04 1.01 -0.06 0.12 -0.03 -4.02 -
  YoY % -50.00% 2.97% 1,783.33% -150.00% 500.00% 99.25% -
  Horiz. % -12.94% -25.87% -25.12% 1.49% -2.99% 0.75% 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 0.1310 0.1130 0.0790 0.1060 0.0320 0.0330 0.0270 30.08%
  YoY % 15.93% 43.04% -25.47% 231.25% -3.03% 22.22% -
  Horiz. % 485.19% 418.52% 292.59% 392.59% 118.52% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.18 3.95 3.21 1.79 1.47 1.44 0.85 30.37%
  YoY % 5.82% 23.05% 79.33% 21.77% 2.08% 69.41% -
  Horiz. % 491.76% 464.71% 377.65% 210.59% 172.94% 169.41% 100.00%
EPS 0.21 0.45 0.40 -0.01 0.02 -0.01 -0.68 -
  YoY % -53.33% 12.50% 4,100.00% -150.00% 300.00% 98.53% -
  Horiz. % -30.88% -66.18% -58.82% 1.47% -2.94% 1.47% 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 0.0531 0.0492 0.0312 0.0267 0.0063 0.0062 0.0046 50.28%
  YoY % 7.93% 57.69% 16.85% 323.81% 1.61% 34.78% -
  Horiz. % 1,154.35% 1,069.57% 678.26% 580.43% 136.96% 134.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1950 0.3150 0.2450 0.1600 0.0900 0.1100 0.1700 -
P/RPS 1.89 3.48 3.01 2.26 1.21 1.45 3.37 -9.18%
  YoY % -45.69% 15.61% 33.19% 86.78% -16.55% -56.97% -
  Horiz. % 56.08% 103.26% 89.32% 67.06% 35.91% 43.03% 100.00%
P/EPS 37.55 30.34 24.22 -274.18 76.78 -390.12 -4.23 -
  YoY % 23.76% 25.27% 108.83% -457.10% 119.68% -9,122.69% -
  Horiz. % -887.71% -717.26% -572.58% 6,481.80% -1,815.13% 9,222.70% 100.00%
EY 2.66 3.30 4.13 -0.36 1.30 -0.26 -23.65 -
  YoY % -19.39% -20.10% 1,247.22% -127.69% 600.00% 98.90% -
  Horiz. % -11.25% -13.95% -17.46% 1.52% -5.50% 1.10% 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 1.49 2.79 3.10 1.51 2.81 3.33 6.30 -21.34%
  YoY % -46.59% -10.00% 105.30% -46.26% -15.62% -47.14% -
  Horiz. % 23.65% 44.29% 49.21% 23.97% 44.60% 52.86% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 21/02/11 -
Price 0.1850 0.3000 0.3500 0.2850 0.0900 0.1100 0.1400 -
P/RPS 1.79 3.31 4.31 4.02 1.21 1.45 2.77 -7.01%
  YoY % -45.92% -23.20% 7.21% 232.23% -16.55% -47.65% -
  Horiz. % 64.62% 119.49% 155.60% 145.13% 43.68% 52.35% 100.00%
P/EPS 35.63 28.90 34.60 -488.39 76.78 -390.12 -3.48 -
  YoY % 23.29% -16.47% 107.08% -736.09% 119.68% -11,110.34% -
  Horiz. % -1,023.85% -830.46% -994.25% 14,034.20% -2,206.32% 11,210.34% 100.00%
EY 2.81 3.46 2.89 -0.20 1.30 -0.26 -28.72 -
  YoY % -18.79% 19.72% 1,545.00% -115.38% 600.00% 99.09% -
  Horiz. % -9.78% -12.05% -10.06% 0.70% -4.53% 0.91% 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 1.41 2.65 4.43 2.69 2.81 3.33 5.19 -19.51%
  YoY % -46.79% -40.18% 64.68% -4.27% -15.62% -35.84% -
  Horiz. % 27.17% 51.06% 85.36% 51.83% 54.14% 64.16% 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
 
 

166  900  563  885 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.285+0.025 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.285-0.015 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 QES 0.355-0.025 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 MTRONIC 0.0950.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS