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 - 7,795,869
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.53 1.07 1.00 0.85 0.46 0.37 0.36 6.66%
  YoY % -50.47% 7.00% 17.65% 84.78% 24.32% 2.78% -
  Horiz. % 147.22% 297.22% 277.78% 236.11% 127.78% 102.78% 100.00%
EPS -0.61 0.06 0.12 0.06 0.00 0.00 0.01 -
  YoY % -1,116.67% -50.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % -6,100.00% 600.00% 1,200.00% 600.00% 0.00% 0.00% 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 0.0105 0.0154 0.0124 0.0107 0.6468 0.0000 0.0017 35.43%
  YoY % -31.82% 24.19% 15.89% -98.35% 0.00% 0.00% -
  Horiz. % 617.65% 905.88% 729.41% 629.41% 38,047.06% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS