Highlights

[EDUSPEC] YoY TTM Result on 2017-12-31 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
31-Dec-2017
Profit Trend QoQ -     -8.29%    YoY -     -397.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
Revenue 33,111 39,298 39,843 45,561 49,550 14,255 2,076 33.16%
  YoY % -15.74% -1.37% -12.55% -8.05% 247.60% 586.66% -
  Horiz. % 1,594.94% 1,892.97% 1,919.22% 2,194.65% 2,386.80% 686.66% 100.00%
PBT -8,927 -46,483 -48,103 -14,899 -13,904 -10,934 -7,222 2.22%
  YoY % 80.80% 3.37% -222.86% -7.16% -27.16% -51.40% -
  Horiz. % 123.61% 643.63% 666.06% 206.30% 192.52% 151.40% 100.00%
Tax -216 -432 -364 -666 -247 299 -17 30.06%
  YoY % 50.00% -18.68% 45.35% -169.64% -182.61% 1,858.82% -
  Horiz. % 1,270.59% 2,541.18% 2,141.18% 3,917.65% 1,452.94% -1,758.82% 100.00%
NP -9,143 -46,915 -48,467 -15,565 -14,151 -10,635 -7,239 2.44%
  YoY % 80.51% 3.20% -211.38% -9.99% -33.06% -46.91% -
  Horiz. % 126.30% 648.09% 669.53% 215.02% 195.48% 146.91% 100.00%
NP to SH -8,930 -46,585 -48,194 -12,213 -11,278 -10,635 -7,239 2.19%
  YoY % 80.83% 3.34% -294.61% -8.29% -6.05% -46.91% -
  Horiz. % 123.36% 643.53% 665.75% 168.71% 155.79% 146.91% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 42,254 86,213 88,310 61,126 63,701 24,890 9,315 16.92%
  YoY % -50.99% -2.37% 44.47% -4.04% 155.93% 167.20% -
  Horiz. % 453.61% 925.53% 948.04% 656.21% 683.85% 267.20% 100.00%
Net Worth 75,162 72,129 74,907 119,765 11,504,137 0 - -
  YoY % 4.21% -3.71% -37.45% -98.96% 0.00% 0.00% -
  Horiz. % 0.65% 0.63% 0.65% 1.04% 100.00% - -
Dividend
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 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
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
Net Worth 75,162 72,129 74,907 119,765 11,504,137 0 - -
  YoY % 4.21% -3.71% -37.45% -98.96% 0.00% 0.00% -
  Horiz. % 0.65% 0.63% 0.65% 1.04% 100.00% - -
NOSH 1,015,710 1,001,796 998,770 989,797 920,331 291,136 138,266 22.90%
  YoY % 1.39% 0.30% 0.91% 7.55% 216.12% 110.56% -
  Horiz. % 734.61% 724.54% 722.35% 715.86% 665.62% 210.56% 100.00%
Ratio Analysis
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
NP Margin -27.61 % -119.38 % -121.64 % -34.16 % -28.56 % -74.61 % -348.70 % -23.07%
  YoY % 76.87% 1.86% -256.09% -19.61% 61.72% 78.60% -
  Horiz. % 7.92% 34.24% 34.88% 9.80% 8.19% 21.40% 100.00%
ROE -11.88 % -64.59 % -64.34 % -10.20 % -0.10 % - % - % -
  YoY % 81.61% -0.39% -530.78% -10,100.00% 0.00% 0.00% -
  Horiz. % 11,880.00% 64,590.00% 64,340.00% 10,200.00% 100.00% - -
Per Share
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
RPS 3.26 3.92 3.99 4.60 5.38 4.90 1.50 8.36%
  YoY % -16.84% -1.75% -13.26% -14.50% 9.80% 226.67% -
  Horiz. % 217.33% 261.33% 266.00% 306.67% 358.67% 326.67% 100.00%
EPS -0.88 -4.65 -4.83 -1.23 -1.23 -3.65 -5.24 -16.85%
  YoY % 81.08% 3.73% -292.68% 0.00% 66.30% 30.34% -
  Horiz. % 16.79% 88.74% 92.18% 23.47% 23.47% 69.66% 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 0.0740 0.0720 0.0750 0.1210 12.5000 0.0000 - -
  YoY % 2.78% -4.00% -38.02% -99.03% 0.00% 0.00% -
  Horiz. % 0.59% 0.58% 0.60% 0.97% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,351,077
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
RPS 2.45 2.91 2.95 3.37 3.67 1.06 0.15 33.48%
  YoY % -15.81% -1.36% -12.46% -8.17% 246.23% 606.67% -
  Horiz. % 1,633.33% 1,940.00% 1,966.67% 2,246.67% 2,446.67% 706.67% 100.00%
EPS -0.66 -3.45 -3.57 -0.90 -0.83 -0.79 -0.54 2.10%
  YoY % 80.87% 3.36% -296.67% -8.43% -5.06% -46.30% -
  Horiz. % 122.22% 638.89% 661.11% 166.67% 153.70% 146.30% 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 0.0556 0.0534 0.0554 0.0886 8.5148 0.0000 - -
  YoY % 4.12% -3.61% -37.47% -98.96% 0.00% 0.00% -
  Horiz. % 0.65% 0.63% 0.65% 1.04% 100.00% - -
Price Multiplier on Financial Quarter End Date
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
Date 28/02/19 31/12/18 28/09/18 29/12/17 29/09/17 30/06/10 30/06/09 -
Price 0.0250 0.0250 0.0450 0.1350 0.1300 0.1400 0.0400 -
P/RPS 0.77 0.64 1.13 2.93 2.41 2.86 2.66 -12.03%
  YoY % 20.31% -43.36% -61.43% 21.58% -15.73% 7.52% -
  Horiz. % 28.95% 24.06% 42.48% 110.15% 90.60% 107.52% 100.00%
P/EPS -2.84 -0.54 -0.93 -10.94 -10.61 -3.83 -0.76 14.60%
  YoY % -425.93% 41.94% 91.50% -3.11% -177.02% -403.95% -
  Horiz. % 373.68% 71.05% 122.37% 1,439.47% 1,396.05% 503.95% 100.00%
EY -35.17 -186.01 -107.23 -9.14 -9.43 -26.09 -130.89 -12.71%
  YoY % 81.09% -73.47% -1,073.19% 3.08% 63.86% 80.07% -
  Horiz. % 26.87% 142.11% 81.92% 6.98% 7.20% 19.93% 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 0.34 0.35 0.60 1.12 0.01 0.00 0.00 -
  YoY % -2.86% -41.67% -46.43% 11,100.00% 0.00% 0.00% -
  Horiz. % 3,400.00% 3,500.00% 6,000.00% 11,200.00% 100.00% - -
Price Multiplier on Announcement Date
28/02/19 31/12/18 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 CAGR
Date 30/04/19 28/02/19 28/11/18 27/02/18 30/11/17 25/08/10 - -
Price 0.0300 0.0250 0.0400 0.1050 0.1300 0.1400 0.0000 -
P/RPS 0.92 0.64 1.00 2.28 2.41 2.86 0.00 -
  YoY % 43.75% -36.00% -56.14% -5.39% -15.73% 0.00% -
  Horiz. % 32.17% 22.38% 34.97% 79.72% 84.27% 100.00% -
P/EPS -3.41 -0.54 -0.83 -8.51 -10.61 -3.83 0.00 -
  YoY % -531.48% 34.94% 90.25% 19.79% -177.02% 0.00% -
  Horiz. % 89.03% 14.10% 21.67% 222.19% 277.02% 100.00% -
EY -29.31 -186.01 -120.63 -11.75 -9.43 -26.09 0.00 -
  YoY % 84.24% -54.20% -926.64% -24.60% 63.86% 0.00% -
  Horiz. % 112.34% 712.96% 462.36% 45.04% 36.14% 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 0.41 0.35 0.53 0.87 0.01 0.00 0.00 -
  YoY % 17.14% -33.96% -39.08% 8,600.00% 0.00% 0.00% -
  Horiz. % 4,100.00% 3,500.00% 5,300.00% 8,700.00% 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.
 


 

153  128  419  1588 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.50+0.02 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 VELESTO 0.39+0.005 
 RSAWIT 0.175+0.025 
 DGB 0.175+0.005 
 NETX 0.020.00 
 SPRING 0.24-0.005 
 SAPNRG-WA 0.1350.00 
Partners & Brokers