Highlights

[EDUSPEC] YoY TTM Result on 2015-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -9.98%    YoY -     13.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 27,713 28,799 81,519 76,941 62,511 34,865 28,566 -0.47%
  YoY % -3.77% -64.67% 5.95% 23.08% 79.29% 22.05% -
  Horiz. % 97.01% 100.82% 285.37% 269.34% 218.83% 122.05% 100.00%
PBT -4,801 -45,240 7,293 11,382 8,923 -37 593 -
  YoY % 89.39% -720.32% -35.93% 27.56% 24,216.21% -106.24% -
  Horiz. % -809.61% -7,629.01% 1,229.85% 1,919.39% 1,504.72% -6.24% 100.00%
Tax -351 -788 -2,359 -509 -362 -219 -147 14.53%
  YoY % 55.46% 66.60% -363.46% -40.61% -65.30% -48.98% -
  Horiz. % 238.78% 536.05% 1,604.76% 346.26% 246.26% 148.98% 100.00%
NP -5,152 -46,028 4,934 10,873 8,561 -256 446 -
  YoY % 88.81% -1,032.87% -54.62% 27.01% 3,444.14% -157.40% -
  Horiz. % -1,155.16% -10,320.18% 1,106.28% 2,437.89% 1,919.51% -57.40% 100.00%
NP to SH -4,846 -44,770 4,105 8,813 7,779 -287 449 -
  YoY % 89.18% -1,190.62% -53.42% 13.29% 2,810.45% -163.92% -
  Horiz. % -1,079.29% -9,971.05% 914.25% 1,962.81% 1,732.52% -63.92% 100.00%
Tax Rate - % - % 32.35 % 4.47 % 4.06 % - % 24.79 % -
  YoY % 0.00% 0.00% 623.71% 10.10% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 130.50% 18.03% 16.38% 0.00% 100.00%
Total Cost 32,865 74,827 76,585 66,068 53,950 35,121 28,120 2.46%
  YoY % -56.08% -2.30% 15.92% 22.46% 53.61% 24.90% -
  Horiz. % 116.87% 266.10% 272.35% 234.95% 191.86% 124.90% 100.00%
Net Worth 74,923 - 103,565 95,934 60,758 52,132 12,257 32.60%
  YoY % 0.00% 0.00% 7.95% 57.90% 16.55% 325.32% -
  Horiz. % 611.25% 0.00% 844.92% 782.67% 495.69% 425.32% 100.00%
Dividend
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 74,923 - 103,565 95,934 60,758 52,132 12,257 32.60%
  YoY % 0.00% 0.00% 7.95% 57.90% 16.55% 325.32% -
  Horiz. % 611.25% 0.00% 844.92% 782.67% 495.69% 425.32% 100.00%
NOSH 1,101,813 995,730 790,576 848,979 769,090 491,818 383,043 17.90%
  YoY % 10.65% 25.95% -6.88% 10.39% 56.38% 28.40% -
  Horiz. % 287.65% 259.95% 206.39% 221.64% 200.78% 128.40% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -18.59 % -159.83 % 6.05 % 14.13 % 13.70 % -0.73 % 1.56 % -
  YoY % 88.37% -2,741.82% -57.18% 3.14% 1,976.71% -146.79% -
  Horiz. % -1,191.67% -10,245.51% 387.82% 905.77% 878.21% -46.79% 100.00%
ROE -6.47 % - % 3.96 % 9.19 % 12.80 % -0.55 % 3.66 % -
  YoY % 0.00% 0.00% -56.91% -28.20% 2,427.27% -115.03% -
  Horiz. % -176.78% 0.00% 108.20% 251.09% 349.73% -15.03% 100.00%
Per Share
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.52 2.89 10.31 9.06 8.13 7.09 7.46 -15.56%
  YoY % -12.80% -71.97% 13.80% 11.44% 14.67% -4.96% -
  Horiz. % 33.78% 38.74% 138.20% 121.45% 108.98% 95.04% 100.00%
EPS -0.44 -4.50 0.52 1.04 1.01 -0.06 0.12 -
  YoY % 90.22% -965.38% -50.00% 2.97% 1,783.33% -150.00% -
  Horiz. % -366.67% -3,750.00% 433.33% 866.67% 841.67% -50.00% 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 0.0680 - 0.1310 0.1130 0.0790 0.1060 0.0320 12.47%
  YoY % 0.00% 0.00% 15.93% 43.04% -25.47% 231.25% -
  Horiz. % 212.50% 0.00% 409.37% 353.12% 246.88% 331.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.05 2.13 6.03 5.69 4.63 2.58 2.11 -0.45%
  YoY % -3.76% -64.68% 5.98% 22.89% 79.46% 22.27% -
  Horiz. % 97.16% 100.95% 285.78% 269.67% 219.43% 122.27% 100.00%
EPS -0.36 -3.31 0.30 0.65 0.58 -0.02 0.03 -
  YoY % 89.12% -1,203.33% -53.85% 12.07% 3,000.00% -166.67% -
  Horiz. % -1,200.00% -11,033.33% 1,000.00% 2,166.67% 1,933.33% -66.67% 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 0.0555 - 0.0767 0.0710 0.0450 0.0386 0.0091 32.55%
  YoY % 0.00% 0.00% 8.03% 57.78% 16.58% 324.18% -
  Horiz. % 609.89% 0.00% 842.86% 780.22% 494.51% 424.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 31/05/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0300 0.0600 0.1950 0.3150 0.2450 0.1600 0.0900 -
P/RPS 1.19 2.07 1.89 3.48 3.01 2.26 1.21 -0.26%
  YoY % -42.51% 9.52% -45.69% 15.61% 33.19% 86.78% -
  Horiz. % 98.35% 171.07% 156.20% 287.60% 248.76% 186.78% 100.00%
P/EPS -6.82 -1.33 37.55 30.34 24.22 -274.18 76.78 -
  YoY % -412.78% -103.54% 23.76% 25.27% 108.83% -457.10% -
  Horiz. % -8.88% -1.73% 48.91% 39.52% 31.54% -357.10% 100.00%
EY -14.66 -74.94 2.66 3.30 4.13 -0.36 1.30 -
  YoY % 80.44% -2,917.29% -19.39% -20.10% 1,247.22% -127.69% -
  Horiz. % -1,127.69% -5,764.62% 204.62% 253.85% 317.69% -27.69% 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 0.44 0.00 1.49 2.79 3.10 1.51 2.81 -25.10%
  YoY % 0.00% 0.00% -46.59% -10.00% 105.30% -46.26% -
  Horiz. % 15.66% 0.00% 53.02% 99.29% 110.32% 53.74% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/07/19 - 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 -
Price 0.0350 0.0000 0.1850 0.3000 0.3500 0.2850 0.0900 -
P/RPS 1.39 0.00 1.79 3.31 4.31 4.02 1.21 2.18%
  YoY % 0.00% 0.00% -45.92% -23.20% 7.21% 232.23% -
  Horiz. % 114.88% 0.00% 147.93% 273.55% 356.20% 332.23% 100.00%
P/EPS -7.96 0.00 35.63 28.90 34.60 -488.39 76.78 -
  YoY % 0.00% 0.00% 23.29% -16.47% 107.08% -736.09% -
  Horiz. % -10.37% 0.00% 46.41% 37.64% 45.06% -636.09% 100.00%
EY -12.57 0.00 2.81 3.46 2.89 -0.20 1.30 -
  YoY % 0.00% 0.00% -18.79% 19.72% 1,545.00% -115.38% -
  Horiz. % -966.92% 0.00% 216.15% 266.15% 222.31% -15.38% 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 0.51 0.00 1.41 2.65 4.43 2.69 2.81 -23.35%
  YoY % 0.00% 0.00% -46.79% -40.18% 64.68% -4.27% -
  Horiz. % 18.15% 0.00% 50.18% 94.31% 157.65% 95.73% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers