Highlights

[EDUSPEC] YoY TTM Result on 2018-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 31-Mar-2018  [#2]
Profit Trend QoQ -     -291.69%    YoY -     -1,188.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 26,774 23,232 41,456 83,364 78,316 65,908 35,911 -5.27%
  YoY % 15.25% -43.96% -50.27% 6.45% 18.83% 83.53% -
  Horiz. % 74.56% 64.69% 115.44% 232.14% 218.08% 183.53% 100.00%
PBT -531 -40,016 -49,671 7,259 12,061 5,749 400 -
  YoY % 98.67% 19.44% -784.27% -39.81% 109.79% 1,337.25% -
  Horiz. % -132.75% -10,004.00% -12,417.75% 1,814.75% 3,015.25% 1,437.25% 100.00%
Tax -25 -30 -806 -2,376 -503 -375 -213 -32.64%
  YoY % 16.67% 96.28% 66.08% -372.37% -34.13% -76.06% -
  Horiz. % 11.74% 14.08% 378.40% 1,115.49% 236.15% 176.06% 100.00%
NP -556 -40,046 -50,477 4,883 11,558 5,374 187 -
  YoY % 98.61% 20.66% -1,133.73% -57.75% 115.07% 2,773.80% -
  Horiz. % -297.33% -21,414.97% -26,993.05% 2,611.23% 6,180.75% 2,873.80% 100.00%
NP to SH -433 -39,806 -47,837 4,393 9,687 4,958 127 -
  YoY % 98.91% 16.79% -1,188.94% -54.65% 95.38% 3,803.94% -
  Horiz. % -340.94% -31,343.31% -37,666.93% 3,459.05% 7,627.56% 3,903.94% 100.00%
Tax Rate - % - % - % 32.73 % 4.17 % 6.52 % 53.25 % -
  YoY % 0.00% 0.00% 0.00% 684.89% -36.04% -87.76% -
  Horiz. % 0.00% 0.00% 0.00% 61.46% 7.83% 12.24% 100.00%
Total Cost 27,330 63,278 91,933 78,481 66,758 60,534 35,724 -4.82%
  YoY % -56.81% -31.17% 17.14% 17.56% 10.28% 69.45% -
  Horiz. % 76.50% 177.13% 257.34% 219.69% 186.87% 169.45% 100.00%
Net Worth 76,025 - 81,649 119,897 96,517 83,424 5,042,250 -53.87%
  YoY % 0.00% 0.00% -31.90% 24.22% 15.69% -98.35% -
  Horiz. % 1.51% 0.00% 1.62% 2.38% 1.91% 1.65% 100.00%
Dividend
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 76,025 - 81,649 119,897 96,517 83,424 5,042,250 -53.87%
  YoY % 0.00% 0.00% -31.90% 24.22% 15.69% -98.35% -
  Horiz. % 1.51% 0.00% 1.62% 2.38% 1.91% 1.65% 100.00%
NOSH 1,101,813 997,751 995,730 915,247 861,764 779,666 607,500 11.61%
  YoY % 10.43% 0.20% 8.79% 6.21% 10.53% 28.34% -
  Horiz. % 181.37% 164.24% 163.91% 150.66% 141.85% 128.34% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -2.08 % -172.37 % -121.76 % 5.86 % 14.76 % 8.15 % 0.52 % -
  YoY % 98.79% -41.57% -2,177.82% -60.30% 81.10% 1,467.31% -
  Horiz. % -400.00% -33,148.08% -23,415.38% 1,126.92% 2,838.46% 1,567.31% 100.00%
ROE -0.57 % - % -58.59 % 3.66 % 10.04 % 5.94 % 0.00 % -
  YoY % 0.00% 0.00% -1,700.82% -63.55% 69.02% 0.00% -
  Horiz. % -9.60% 0.00% -986.36% 61.62% 169.02% 100.00% -
Per Share
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.43 2.33 4.16 9.11 9.09 8.45 5.91 -15.12%
  YoY % 4.29% -43.99% -54.34% 0.22% 7.57% 42.98% -
  Horiz. % 41.12% 39.42% 70.39% 154.15% 153.81% 142.98% 100.00%
EPS -0.04 -3.99 -4.80 0.48 1.12 0.64 0.02 -
  YoY % 99.00% 16.88% -1,100.00% -57.14% 75.00% 3,100.00% -
  Horiz. % -200.00% -19,950.00% -24,000.00% 2,400.00% 5,600.00% 3,200.00% 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 0.0690 - 0.0820 0.1310 0.1120 0.1070 8.3000 -58.66%
  YoY % 0.00% 0.00% -37.40% 16.96% 4.67% -98.71% -
  Horiz. % 0.83% 0.00% 0.99% 1.58% 1.35% 1.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.34 0.30 0.53 1.07 1.00 0.85 0.46 -5.42%
  YoY % 13.33% -43.40% -50.47% 7.00% 17.65% 84.78% -
  Horiz. % 73.91% 65.22% 115.22% 232.61% 217.39% 184.78% 100.00%
EPS -0.01 -0.51 -0.61 0.06 0.12 0.06 0.00 -
  YoY % 98.04% 16.39% -1,116.67% -50.00% 100.00% 0.00% -
  Horiz. % -16.67% -850.00% -1,016.67% 100.00% 200.00% 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 0.0098 - 0.0105 0.0154 0.0124 0.0107 0.6468 -53.82%
  YoY % 0.00% 0.00% -31.82% 24.19% 15.89% -98.35% -
  Horiz. % 1.52% 0.00% 1.62% 2.38% 1.92% 1.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/08/19 30/08/18 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0550 0.0450 0.1000 0.1850 0.2850 0.3600 0.2600 -
P/RPS 2.26 1.93 2.40 2.03 3.14 4.26 4.40 -11.56%
  YoY % 17.10% -19.58% 18.23% -35.35% -26.29% -3.18% -
  Horiz. % 51.36% 43.86% 54.55% 46.14% 71.36% 96.82% 100.00%
P/EPS -139.95 -1.13 -2.08 38.54 25.35 56.61 1,243.70 -
  YoY % -12,284.96% 45.67% -105.40% 52.03% -55.22% -95.45% -
  Horiz. % -11.25% -0.09% -0.17% 3.10% 2.04% 4.55% 100.00%
EY -0.71 -88.66 -48.04 2.59 3.94 1.77 0.08 -
  YoY % 99.20% -84.55% -1,954.83% -34.26% 122.60% 2,112.50% -
  Horiz. % -887.50% -110,825.02% -60,050.00% 3,237.50% 4,925.00% 2,212.50% 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 0.80 0.00 1.22 1.41 2.54 3.36 0.03 83.23%
  YoY % 0.00% 0.00% -13.48% -44.49% -24.40% 11,100.00% -
  Horiz. % 2,666.67% 0.00% 4,066.67% 4,700.00% 8,466.67% 11,200.00% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/10/19 - 24/05/18 30/05/17 25/05/16 27/05/15 29/05/14 -
Price 0.0400 0.0000 0.0700 0.1500 0.2800 0.3550 0.2600 -
P/RPS 1.65 0.00 1.68 1.65 3.08 4.20 4.40 -16.55%
  YoY % 0.00% 0.00% 1.82% -46.43% -26.67% -4.55% -
  Horiz. % 37.50% 0.00% 38.18% 37.50% 70.00% 95.45% 100.00%
P/EPS -101.78 0.00 -1.46 31.25 24.91 55.83 1,243.70 -
  YoY % 0.00% 0.00% -104.67% 25.45% -55.38% -95.51% -
  Horiz. % -8.18% 0.00% -0.12% 2.51% 2.00% 4.49% 100.00%
EY -0.98 0.00 -68.63 3.20 4.01 1.79 0.08 -
  YoY % 0.00% 0.00% -2,244.69% -20.20% 124.02% 2,137.50% -
  Horiz. % -1,225.00% 0.00% -85,787.50% 4,000.00% 5,012.50% 2,237.50% 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 0.58 0.00 0.85 1.15 2.50 3.32 0.03 72.68%
  YoY % 0.00% 0.00% -26.09% -54.00% -24.70% 10,966.67% -
  Horiz. % 1,933.33% 0.00% 2,833.33% 3,833.33% 8,333.33% 11,066.67% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS