Highlights

[EDUSPEC] YoY TTM Result on 2014-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     5.46%    YoY -     2,810.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 28,799 81,519 76,941 62,511 34,865 28,566 28,048 0.41%
  YoY % -64.67% 5.95% 23.08% 79.29% 22.05% 1.85% -
  Horiz. % 102.68% 290.64% 274.32% 222.87% 124.30% 101.85% 100.00%
PBT -45,240 7,293 11,382 8,923 -37 593 584 -
  YoY % -720.32% -35.93% 27.56% 24,216.21% -106.24% 1.54% -
  Horiz. % -7,746.58% 1,248.80% 1,948.97% 1,527.91% -6.34% 101.54% 100.00%
Tax -788 -2,359 -509 -362 -219 -147 -337 14.15%
  YoY % 66.60% -363.46% -40.61% -65.30% -48.98% 56.38% -
  Horiz. % 233.83% 700.00% 151.04% 107.42% 64.99% 43.62% 100.00%
NP -46,028 4,934 10,873 8,561 -256 446 247 -
  YoY % -1,032.87% -54.62% 27.01% 3,444.14% -157.40% 80.57% -
  Horiz. % -18,634.82% 1,997.57% 4,402.02% 3,465.99% -103.64% 180.57% 100.00%
NP to SH -44,770 4,105 8,813 7,779 -287 449 -104 157.23%
  YoY % -1,190.62% -53.42% 13.29% 2,810.45% -163.92% 531.73% -
  Horiz. % 43,048.08% -3,947.12% -8,474.04% -7,479.81% 275.96% -431.73% 100.00%
Tax Rate - % 32.35 % 4.47 % 4.06 % - % 24.79 % 57.71 % -
  YoY % 0.00% 623.71% 10.10% 0.00% 0.00% -57.04% -
  Horiz. % 0.00% 56.06% 7.75% 7.04% 0.00% 42.96% 100.00%
Total Cost 74,827 76,585 66,068 53,950 35,121 28,120 27,801 16.68%
  YoY % -2.30% 15.92% 22.46% 53.61% 24.90% 1.15% -
  Horiz. % 269.15% 275.48% 237.65% 194.06% 126.33% 101.15% 100.00%
Net Worth - 103,565 95,934 60,758 52,132 12,257 12,171 -
  YoY % 0.00% 7.95% 57.90% 16.55% 325.32% 0.70% -
  Horiz. % 0.00% 850.87% 788.18% 499.17% 428.31% 100.70% 100.00%
Dividend
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth - 103,565 95,934 60,758 52,132 12,257 12,171 -
  YoY % 0.00% 7.95% 57.90% 16.55% 325.32% 0.70% -
  Horiz. % 0.00% 850.87% 788.18% 499.17% 428.31% 100.70% 100.00%
NOSH 995,730 790,576 848,979 769,090 491,818 383,043 368,840 16.73%
  YoY % 25.95% -6.88% 10.39% 56.38% 28.40% 3.85% -
  Horiz. % 269.96% 214.34% 230.18% 208.52% 133.34% 103.85% 100.00%
Ratio Analysis
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -159.83 % 6.05 % 14.13 % 13.70 % -0.73 % 1.56 % 0.88 % -
  YoY % -2,741.82% -57.18% 3.14% 1,976.71% -146.79% 77.27% -
  Horiz. % -18,162.50% 687.50% 1,605.68% 1,556.82% -82.95% 177.27% 100.00%
ROE - % 3.96 % 9.19 % 12.80 % -0.55 % 3.66 % -0.85 % -
  YoY % 0.00% -56.91% -28.20% 2,427.27% -115.03% 530.59% -
  Horiz. % 0.00% -465.88% -1,081.18% -1,505.88% 64.71% -430.59% 100.00%
Per Share
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.89 10.31 9.06 8.13 7.09 7.46 7.60 -13.98%
  YoY % -71.97% 13.80% 11.44% 14.67% -4.96% -1.84% -
  Horiz. % 38.03% 135.66% 119.21% 106.97% 93.29% 98.16% 100.00%
EPS -4.50 0.52 1.04 1.01 -0.06 0.12 -0.03 118.27%
  YoY % -965.38% -50.00% 2.97% 1,783.33% -150.00% 500.00% -
  Horiz. % 15,000.00% -1,733.33% -3,466.67% -3,366.67% 200.00% -400.00% 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 - 0.1310 0.1130 0.0790 0.1060 0.0320 0.0330 -
  YoY % 0.00% 15.93% 43.04% -25.47% 231.25% -3.03% -
  Horiz. % 0.00% 396.97% 342.42% 239.39% 321.21% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,541,684
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.87 5.29 4.99 4.05 2.26 1.85 1.82 0.42%
  YoY % -64.65% 6.01% 23.21% 79.20% 22.16% 1.65% -
  Horiz. % 102.75% 290.66% 274.18% 222.53% 124.18% 101.65% 100.00%
EPS -2.90 0.27 0.57 0.50 -0.02 0.03 -0.01 141.88%
  YoY % -1,174.07% -52.63% 14.00% 2,600.00% -166.67% 400.00% -
  Horiz. % 29,000.00% -2,700.00% -5,700.00% -5,000.00% 200.00% -300.00% 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 - 0.0672 0.0622 0.0394 0.0338 0.0080 0.0079 -
  YoY % 0.00% 8.04% 57.87% 16.57% 322.50% 1.27% -
  Horiz. % 0.00% 850.63% 787.34% 498.73% 427.85% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/05/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.0600 0.1950 0.3150 0.2450 0.1600 0.0900 0.1100 -
P/RPS 2.07 1.89 3.48 3.01 2.26 1.21 1.45 5.70%
  YoY % 9.52% -45.69% 15.61% 33.19% 86.78% -16.55% -
  Horiz. % 142.76% 130.34% 240.00% 207.59% 155.86% 83.45% 100.00%
P/EPS -1.33 37.55 30.34 24.22 -274.18 76.78 -390.12 -58.73%
  YoY % -103.54% 23.76% 25.27% 108.83% -457.10% 119.68% -
  Horiz. % 0.34% -9.63% -7.78% -6.21% 70.28% -19.68% 100.00%
EY -74.94 2.66 3.30 4.13 -0.36 1.30 -0.26 141.65%
  YoY % -2,917.29% -19.39% -20.10% 1,247.22% -127.69% 600.00% -
  Horiz. % 28,823.08% -1,023.08% -1,269.23% -1,588.46% 138.46% -500.00% 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 1.49 2.79 3.10 1.51 2.81 3.33 -
  YoY % 0.00% -46.59% -10.00% 105.30% -46.26% -15.62% -
  Horiz. % 0.00% 44.74% 83.78% 93.09% 45.35% 84.38% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date - 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 -
Price 0.0000 0.1850 0.3000 0.3500 0.2850 0.0900 0.1100 -
P/RPS 0.00 1.79 3.31 4.31 4.02 1.21 1.45 -
  YoY % 0.00% -45.92% -23.20% 7.21% 232.23% -16.55% -
  Horiz. % 0.00% 123.45% 228.28% 297.24% 277.24% 83.45% 100.00%
P/EPS 0.00 35.63 28.90 34.60 -488.39 76.78 -390.12 -
  YoY % 0.00% 23.29% -16.47% 107.08% -736.09% 119.68% -
  Horiz. % -0.00% -9.13% -7.41% -8.87% 125.19% -19.68% 100.00%
EY 0.00 2.81 3.46 2.89 -0.20 1.30 -0.26 -
  YoY % 0.00% -18.79% 19.72% 1,545.00% -115.38% 600.00% -
  Horiz. % -0.00% -1,080.77% -1,330.77% -1,111.54% 76.92% -500.00% 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 1.41 2.65 4.43 2.69 2.81 3.33 -
  YoY % 0.00% -46.79% -40.18% 64.68% -4.27% -15.62% -
  Horiz. % 0.00% 42.34% 79.58% 133.03% 80.78% 84.38% 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.
 


 

168  270  478  1355 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.695+0.055 
 PWRWELL 0.375+0.01 
 DGB 0.065-0.005 
 MYEG 1.28+0.05 
 JAG 0.045+0.005 
 MTOUCHE 0.1950.00 
 SAPNRG 0.240.00 
 HSI-C7Q 0.205-0.025 
 GPACKET-WB 0.46+0.01 
 ARMADA 0.40+0.01 
Partners & Brokers