[EDUSPEC] QoQ TTM Result on 30-Jun-2015 [#3]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 71.56%
YoY- 486.22%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 78,316 76,941 76,008 77,490 65,908 62,511 58,422 21.55%
PBT 12,061 11,382 11,949 9,560 5,749 8,923 8,768 23.66%
Tax -503 -509 -751 -468 -375 -362 -365 23.81%
NP 11,558 10,873 11,198 9,092 5,374 8,561 8,403 23.65%
-
NP to SH 9,687 8,813 9,790 8,506 4,958 7,779 7,376 19.90%
-
Tax Rate 4.17% 4.47% 6.29% 4.90% 6.52% 4.06% 4.16% -
Total Cost 66,758 66,068 64,810 68,398 60,534 53,950 50,019 21.19%
-
Net Worth 96,517 95,934 99,913 90,319 83,424 60,758 63,462 32.21%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 96,517 95,934 99,913 90,319 83,424 60,758 63,462 32.21%
NOSH 846,691 848,979 805,754 792,272 779,666 769,090 689,807 14.62%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.76% 14.13% 14.73% 11.73% 8.15% 13.70% 14.38% -
ROE 10.04% 9.19% 9.80% 9.42% 5.94% 12.80% 11.62% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.09 9.06 9.43 9.78 8.45 8.13 8.47 4.81%
EPS 1.12 1.04 1.22 1.07 0.64 1.01 1.07 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.112 0.113 0.124 0.114 0.107 0.079 0.092 13.99%
Adjusted Per Share Value based on latest NOSH - 792,272
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.12 6.01 5.94 6.05 5.15 4.88 4.56 21.65%
EPS 0.76 0.69 0.76 0.66 0.39 0.61 0.58 19.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0749 0.078 0.0706 0.0652 0.0475 0.0496 32.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.285 0.315 0.255 0.31 0.36 0.245 0.265 -
P/RPS 3.14 3.48 2.70 3.17 4.26 3.01 3.13 0.21%
P/EPS 25.35 30.34 20.99 28.87 56.61 24.22 24.78 1.52%
EY 3.94 3.30 4.76 3.46 1.77 4.13 4.04 -1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.79 2.06 2.72 3.36 3.10 2.88 -8.02%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 -
Price 0.28 0.30 0.315 0.23 0.355 0.35 0.295 -
P/RPS 3.08 3.31 3.34 2.35 4.20 4.31 3.48 -7.81%
P/EPS 24.91 28.90 25.93 21.42 55.83 34.60 27.59 -6.57%
EY 4.01 3.46 3.86 4.67 1.79 2.89 3.62 7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.65 2.54 2.02 3.32 4.43 3.21 -15.33%

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