Highlights

[EDUSPEC] YoY TTM Result on 2013-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     -182.63%    YoY -     -189.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Revenue 78,316 65,908 35,911 28,984 28,277 12,212 2,970 66.49%
  YoY % 18.83% 83.53% 23.90% 2.50% 131.55% 311.18% -
  Horiz. % 2,636.90% 2,219.12% 1,209.12% 975.89% 952.09% 411.18% 100.00%
PBT 12,061 5,749 400 -261 789 -1,614 -4,234 -
  YoY % 109.79% 1,337.25% 253.26% -133.08% 148.88% 61.88% -
  Horiz. % -284.86% -135.78% -9.45% 6.16% -18.63% 38.12% 100.00%
Tax -503 -375 -213 -141 -332 -27 86 -
  YoY % -34.13% -76.06% -51.06% 57.53% -1,129.63% -131.40% -
  Horiz. % -584.88% -436.05% -247.67% -163.95% -386.05% -31.40% 100.00%
NP 11,558 5,374 187 -402 457 -1,641 -4,148 -
  YoY % 115.07% 2,773.80% 146.52% -187.96% 127.85% 60.44% -
  Horiz. % -278.64% -129.56% -4.51% 9.69% -11.02% 39.56% 100.00%
NP to SH 9,687 4,958 127 -371 415 -1,718 -4,148 -
  YoY % 95.38% 3,803.94% 134.23% -189.40% 124.16% 58.58% -
  Horiz. % -233.53% -119.53% -3.06% 8.94% -10.00% 41.42% 100.00%
Tax Rate 4.17 % 6.52 % 53.25 % - % 42.08 % - % - % -
  YoY % -36.04% -87.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.91% 15.49% 126.54% 0.00% 100.00% - -
Total Cost 66,758 60,534 35,724 29,386 27,820 13,853 7,118 41.72%
  YoY % 10.28% 69.45% 21.57% 5.63% 100.82% 94.62% -
  Horiz. % 937.88% 850.44% 501.88% 412.84% 390.84% 194.62% 100.00%
Net Worth 96,517 83,424 5,042,250 0 12,950 0 840 109.37%
  YoY % 15.69% -98.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,480.10% 9,922.74% 599,740.25% 0.00% 1,540.31% 0.00% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Net Worth 96,517 83,424 5,042,250 0 12,950 0 840 109.37%
  YoY % 15.69% -98.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,480.10% 9,922.74% 599,740.25% 0.00% 1,540.31% 0.00% 100.00%
NOSH 861,764 779,666 607,500 360,000 370,000 335,454 137,826 33.05%
  YoY % 10.53% 28.34% 68.75% -2.70% 10.30% 143.39% -
  Horiz. % 625.26% 565.69% 440.77% 261.20% 268.45% 243.39% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
NP Margin 14.76 % 8.15 % 0.52 % -1.39 % 1.62 % -13.44 % -139.66 % -
  YoY % 81.10% 1,467.31% 137.41% -185.80% 112.05% 90.38% -
  Horiz. % -10.57% -5.84% -0.37% 1.00% -1.16% 9.62% 100.00%
ROE 10.04 % 5.94 % 0.00 % - % 3.20 % - % -493.38 % -
  YoY % 69.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2.03% -1.20% -0.00% 0.00% -0.65% 0.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
RPS 9.09 8.45 5.91 8.05 7.64 3.64 2.15 25.18%
  YoY % 7.57% 42.98% -26.58% 5.37% 109.89% 69.30% -
  Horiz. % 422.79% 393.02% 274.88% 374.42% 355.35% 169.30% 100.00%
EPS 1.12 0.64 0.02 -0.10 0.11 -0.51 -3.01 -
  YoY % 75.00% 3,100.00% 120.00% -190.91% 121.57% 83.06% -
  Horiz. % -37.21% -21.26% -0.66% 3.32% -3.65% 16.94% 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 0.1120 0.1070 8.3000 0.0000 0.0350 0.0000 0.0061 57.36%
  YoY % 4.67% -98.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,836.07% 1,754.10% 136,065.58% 0.00% 573.77% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
RPS 4.02 3.38 1.84 1.49 1.45 0.63 0.15 66.91%
  YoY % 18.93% 83.70% 23.49% 2.76% 130.16% 320.00% -
  Horiz. % 2,680.00% 2,253.33% 1,226.67% 993.33% 966.67% 420.00% 100.00%
EPS 0.50 0.25 0.01 -0.02 0.02 -0.09 -0.21 -
  YoY % 100.00% 2,400.00% 150.00% -200.00% 122.22% 57.14% -
  Horiz. % -238.10% -119.05% -4.76% 9.52% -9.52% 42.86% 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 0.0495 0.0428 2.5871 0.0000 0.0066 0.0000 0.0004 111.83%
  YoY % 15.65% -98.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,375.00% 10,700.00% 646,775.00% 0.00% 1,650.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 -
Price 0.2850 0.3600 0.2600 0.0800 0.1100 0.1400 0.0600 -
P/RPS 3.14 4.26 4.40 0.99 1.44 3.85 2.78 1.92%
  YoY % -26.29% -3.18% 344.44% -31.25% -62.60% 38.49% -
  Horiz. % 112.95% 153.24% 158.27% 35.61% 51.80% 138.49% 100.00%
P/EPS 25.35 56.61 1,243.70 -77.63 98.07 -27.34 -1.99 -
  YoY % -55.22% -95.45% 1,702.09% -179.16% 458.71% -1,273.87% -
  Horiz. % -1,273.87% -2,844.72% -62,497.48% 3,901.00% -4,928.14% 1,373.87% 100.00%
EY 3.94 1.77 0.08 -1.29 1.02 -3.66 -50.16 -
  YoY % 122.60% 2,112.50% 106.20% -226.47% 127.87% 92.70% -
  Horiz. % -7.85% -3.53% -0.16% 2.57% -2.03% 7.30% 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 2.54 3.36 0.03 0.00 3.14 0.00 9.84 -19.02%
  YoY % -24.40% 11,100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.81% 34.15% 0.30% 0.00% 31.91% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Date 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 - -
Price 0.2800 0.3550 0.2600 0.0950 0.1200 0.1300 0.0000 -
P/RPS 3.08 4.20 4.40 1.18 1.57 3.57 0.00 -
  YoY % -26.67% -4.55% 272.88% -24.84% -56.02% 0.00% -
  Horiz. % 86.27% 117.65% 123.25% 33.05% 43.98% 100.00% -
P/EPS 24.91 55.83 1,243.70 -92.18 106.99 -25.38 0.00 -
  YoY % -55.38% -95.51% 1,449.21% -186.16% 521.55% 0.00% -
  Horiz. % -98.15% -219.98% -4,900.31% 363.20% -421.55% 100.00% -
EY 4.01 1.79 0.08 -1.08 0.93 -3.94 0.00 -
  YoY % 124.02% 2,137.50% 107.41% -216.13% 123.60% 0.00% -
  Horiz. % -101.78% -45.43% -2.03% 27.41% -23.60% 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 2.50 3.32 0.03 0.00 3.43 0.00 0.00 -
  YoY % -24.70% 10,966.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.89% 96.79% 0.87% 0.00% 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.
 


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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS