[EDUSPEC] QoQ Quarter Result on 30-Sep-2014 [#4]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 108.65%
YoY- 444.82%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,751 12,745 8,938 29,056 15,169 9,348 4,849 213.19%
PBT 7,245 -2,688 -3,641 8,644 3,434 486 -3,796 -
Tax -96 -14 0 -358 -3 -1 -3 914.35%
NP 7,149 -2,702 -3,641 8,286 3,431 485 -3,799 -
-
NP to SH 6,972 -2,339 -3,384 7,257 3,478 486 -3,787 -
-
Tax Rate 1.33% - - 4.14% 0.09% 0.21% - -
Total Cost 19,602 15,447 12,579 20,770 11,738 8,863 8,648 72.81%
-
Net Worth 90,319 83,424 60,758 63,462 5,660,274 5,042,250 52,132 44.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 90,319 83,424 60,758 63,462 5,660,274 5,042,250 52,132 44.39%
NOSH 792,272 779,666 769,090 689,807 681,960 607,500 491,818 37.53%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 26.72% -21.20% -40.74% 28.52% 22.62% 5.19% -78.35% -
ROE 7.72% -2.80% -5.57% 11.44% 0.06% 0.01% -7.26% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.38 1.63 1.16 4.21 2.22 1.54 0.99 127.24%
EPS 0.88 -0.30 -0.44 1.04 0.51 0.08 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.107 0.079 0.092 8.30 8.30 0.106 4.98%
Adjusted Per Share Value based on latest NOSH - 689,807
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.09 1.00 0.70 2.27 1.18 0.73 0.38 212.55%
EPS 0.54 -0.18 -0.26 0.57 0.27 0.04 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0652 0.0475 0.0496 4.4215 3.9388 0.0407 44.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.31 0.36 0.245 0.265 0.26 0.26 0.16 -
P/RPS 9.18 22.02 21.08 6.29 11.69 16.90 16.23 -31.67%
P/EPS 35.23 -120.00 -55.68 25.19 50.98 325.00 -20.78 -
EY 2.84 -0.83 -1.80 3.97 1.96 0.31 -4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 3.36 3.10 2.88 0.03 0.03 1.51 48.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 -
Price 0.23 0.355 0.35 0.295 0.265 0.26 0.285 -
P/RPS 6.81 21.72 30.12 7.00 11.91 16.90 28.91 -61.95%
P/EPS 26.14 -118.33 -79.55 28.04 51.96 325.00 -37.01 -
EY 3.83 -0.85 -1.26 3.57 1.92 0.31 -2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 3.32 4.43 3.21 0.03 0.03 2.69 -17.42%

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