Highlights

[EDUSPEC] YoY TTM Result on 2015-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     -36.26%    YoY -     3,803.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 41,456 83,364 78,316 65,908 35,911 28,984 28,277 6.58%
  YoY % -50.27% 6.45% 18.83% 83.53% 23.90% 2.50% -
  Horiz. % 146.61% 294.81% 276.96% 233.08% 127.00% 102.50% 100.00%
PBT -49,671 7,259 12,061 5,749 400 -261 789 -
  YoY % -784.27% -39.81% 109.79% 1,337.25% 253.26% -133.08% -
  Horiz. % -6,295.44% 920.03% 1,528.64% 728.64% 50.70% -33.08% 100.00%
Tax -806 -2,376 -503 -375 -213 -141 -332 15.92%
  YoY % 66.08% -372.37% -34.13% -76.06% -51.06% 57.53% -
  Horiz. % 242.77% 715.66% 151.51% 112.95% 64.16% 42.47% 100.00%
NP -50,477 4,883 11,558 5,374 187 -402 457 -
  YoY % -1,133.73% -57.75% 115.07% 2,773.80% 146.52% -187.96% -
  Horiz. % -11,045.30% 1,068.49% 2,529.10% 1,175.93% 40.92% -87.96% 100.00%
NP to SH -47,837 4,393 9,687 4,958 127 -371 415 -
  YoY % -1,188.94% -54.65% 95.38% 3,803.94% 134.23% -189.40% -
  Horiz. % -11,526.99% 1,058.55% 2,334.22% 1,194.70% 30.60% -89.40% 100.00%
Tax Rate - % 32.73 % 4.17 % 6.52 % 53.25 % - % 42.08 % -
  YoY % 0.00% 684.89% -36.04% -87.76% 0.00% 0.00% -
  Horiz. % 0.00% 77.78% 9.91% 15.49% 126.54% 0.00% 100.00%
Total Cost 91,933 78,481 66,758 60,534 35,724 29,386 27,820 22.03%
  YoY % 17.14% 17.56% 10.28% 69.45% 21.57% 5.63% -
  Horiz. % 330.46% 282.10% 239.96% 217.59% 128.41% 105.63% 100.00%
Net Worth 81,649 119,897 96,517 83,424 5,042,250 0 12,950 35.90%
  YoY % -31.90% 24.22% 15.69% -98.35% 0.00% 0.00% -
  Horiz. % 630.50% 925.85% 745.31% 644.20% 38,936.29% 0.00% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 81,649 119,897 96,517 83,424 5,042,250 0 12,950 35.90%
  YoY % -31.90% 24.22% 15.69% -98.35% 0.00% 0.00% -
  Horiz. % 630.50% 925.85% 745.31% 644.20% 38,936.29% 0.00% 100.00%
NOSH 995,730 915,247 861,764 779,666 607,500 360,000 370,000 17.93%
  YoY % 8.79% 6.21% 10.53% 28.34% 68.75% -2.70% -
  Horiz. % 269.12% 247.36% 232.91% 210.72% 164.19% 97.30% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -121.76 % 5.86 % 14.76 % 8.15 % 0.52 % -1.39 % 1.62 % -
  YoY % -2,177.82% -60.30% 81.10% 1,467.31% 137.41% -185.80% -
  Horiz. % -7,516.05% 361.73% 911.11% 503.09% 32.10% -85.80% 100.00%
ROE -58.59 % 3.66 % 10.04 % 5.94 % 0.00 % - % 3.20 % -
  YoY % -1,700.82% -63.55% 69.02% 0.00% 0.00% 0.00% -
  Horiz. % -1,830.94% 114.37% 313.75% 185.62% 0.00% 0.00% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.16 9.11 9.09 8.45 5.91 8.05 7.64 -9.63%
  YoY % -54.34% 0.22% 7.57% 42.98% -26.58% 5.37% -
  Horiz. % 54.45% 119.24% 118.98% 110.60% 77.36% 105.37% 100.00%
EPS -4.80 0.48 1.12 0.64 0.02 -0.10 0.11 -
  YoY % -1,100.00% -57.14% 75.00% 3,100.00% 120.00% -190.91% -
  Horiz. % -4,363.64% 436.36% 1,018.18% 581.82% 18.18% -90.91% 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 0.0820 0.1310 0.1120 0.1070 8.3000 0.0000 0.0350 15.24%
  YoY % -37.40% 16.96% 4.67% -98.71% 0.00% 0.00% -
  Horiz. % 234.29% 374.29% 320.00% 305.71% 23,714.29% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.76 7.57 7.11 5.98 3.26 2.63 2.57 6.54%
  YoY % -50.33% 6.47% 18.90% 83.44% 23.95% 2.33% -
  Horiz. % 146.30% 294.55% 276.65% 232.68% 126.85% 102.33% 100.00%
EPS -4.34 0.40 0.88 0.45 0.01 -0.03 0.04 -
  YoY % -1,185.00% -54.55% 95.56% 4,400.00% 133.33% -175.00% -
  Horiz. % -10,850.00% 1,000.00% 2,200.00% 1,125.00% 25.00% -75.00% 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 0.0741 0.1088 0.0876 0.0757 4.5763 0.0000 0.0118 35.81%
  YoY % -31.89% 24.20% 15.72% -98.35% 0.00% 0.00% -
  Horiz. % 627.97% 922.03% 742.37% 641.53% 38,782.20% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1000 0.1850 0.2850 0.3600 0.2600 0.0800 0.1100 -
P/RPS 2.40 2.03 3.14 4.26 4.40 0.99 1.44 8.88%
  YoY % 18.23% -35.35% -26.29% -3.18% 344.44% -31.25% -
  Horiz. % 166.67% 140.97% 218.06% 295.83% 305.56% 68.75% 100.00%
P/EPS -2.08 38.54 25.35 56.61 1,243.70 -77.63 98.07 -
  YoY % -105.40% 52.03% -55.22% -95.45% 1,702.09% -179.16% -
  Horiz. % -2.12% 39.30% 25.85% 57.72% 1,268.18% -79.16% 100.00%
EY -48.04 2.59 3.94 1.77 0.08 -1.29 1.02 -
  YoY % -1,954.83% -34.26% 122.60% 2,112.50% 106.20% -226.47% -
  Horiz. % -4,709.80% 253.92% 386.27% 173.53% 7.84% -126.47% 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 1.22 1.41 2.54 3.36 0.03 0.00 3.14 -14.57%
  YoY % -13.48% -44.49% -24.40% 11,100.00% 0.00% 0.00% -
  Horiz. % 38.85% 44.90% 80.89% 107.01% 0.96% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 -
Price 0.0700 0.1500 0.2800 0.3550 0.2600 0.0950 0.1200 -
P/RPS 1.68 1.65 3.08 4.20 4.40 1.18 1.57 1.13%
  YoY % 1.82% -46.43% -26.67% -4.55% 272.88% -24.84% -
  Horiz. % 107.01% 105.10% 196.18% 267.52% 280.25% 75.16% 100.00%
P/EPS -1.46 31.25 24.91 55.83 1,243.70 -92.18 106.99 -
  YoY % -104.67% 25.45% -55.38% -95.51% 1,449.21% -186.16% -
  Horiz. % -1.36% 29.21% 23.28% 52.18% 1,162.45% -86.16% 100.00%
EY -68.63 3.20 4.01 1.79 0.08 -1.08 0.93 -
  YoY % -2,244.69% -20.20% 124.02% 2,137.50% 107.41% -216.13% -
  Horiz. % -7,379.57% 344.09% 431.18% 192.47% 8.60% -116.13% 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 0.85 1.15 2.50 3.32 0.03 0.00 3.43 -20.74%
  YoY % -26.09% -54.00% -24.70% 10,966.67% 0.00% 0.00% -
  Horiz. % 24.78% 33.53% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers