[EDUSPEC] QoQ Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -142.49%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 81,457 55,821 23,991 9,871 76,008 48,434 21,683 141.07%
PBT 7,188 1,919 -6,217 -4,208 11,949 916 -6,329 -
Tax -2,504 -176 -161 -153 -751 -110 -14 3044.61%
NP 4,684 1,743 -6,378 -4,361 11,198 806 -6,343 -
-
NP to SH 4,257 1,859 -6,027 -4,160 9,790 1,249 -5,723 -
-
Tax Rate 34.84% 9.17% - - 6.29% 12.01% - -
Total Cost 76,773 54,078 30,369 14,232 64,810 47,628 28,026 95.41%
-
Net Worth 122,237 119,422 94,781 95,934 100,327 88,991 82,751 29.61%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 122,237 119,422 94,781 95,934 100,327 88,991 82,751 29.61%
NOSH 908,512 907,191 846,691 848,979 809,090 780,625 773,378 11.30%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.75% 3.12% -26.58% -44.18% 14.73% 1.66% -29.25% -
ROE 3.48% 1.56% -6.36% -4.34% 9.76% 1.40% -6.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.40 6.54 2.83 1.16 9.39 6.20 2.80 123.71%
EPS 0.49 0.22 -0.71 -0.49 1.21 0.16 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.14 0.112 0.113 0.124 0.114 0.107 20.13%
Adjusted Per Share Value based on latest NOSH - 848,979
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.36 4.36 1.87 0.77 5.94 3.78 1.69 141.35%
EPS 0.33 0.15 -0.47 -0.32 0.76 0.10 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0933 0.074 0.0749 0.0784 0.0695 0.0646 29.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.24 0.255 0.285 0.315 0.255 0.31 0.36 -
P/RPS 2.55 3.90 10.05 27.09 2.71 5.00 12.84 -65.86%
P/EPS 48.88 117.01 -40.02 -64.29 21.07 193.75 -48.65 -
EY 2.05 0.85 -2.50 -1.56 4.75 0.52 -2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.82 2.54 2.79 2.06 2.72 3.36 -36.42%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 -
Price 0.20 0.25 0.28 0.30 0.315 0.23 0.355 -
P/RPS 2.13 3.82 9.88 25.80 3.35 3.71 12.66 -69.42%
P/EPS 40.73 114.71 -39.32 -61.22 26.03 143.75 -47.97 -
EY 2.46 0.87 -2.54 -1.63 3.84 0.70 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.79 2.50 2.65 2.54 2.02 3.32 -43.14%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment