[EDUSPEC] QoQ TTM Result on 30-Sep-2013 [#4]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 291.29%
YoY- 56.67%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 41,119 35,911 34,865 34,091 29,264 28,984 28,566 27.57%
PBT 1,658 400 -37 1,100 -334 -261 593 98.84%
Tax -210 -213 -219 -221 -83 -141 -147 26.92%
NP 1,448 187 -256 879 -417 -402 446 119.73%
-
NP to SH 1,451 127 -287 857 -448 -371 449 119.05%
-
Tax Rate 12.67% 53.25% - 20.09% - - 24.79% -
Total Cost 39,671 35,724 35,121 33,212 29,681 29,386 28,120 25.86%
-
Net Worth 5,660,274 5,042,250 52,132 1,562,205 14,657 0 12,257 5942.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,660,274 5,042,250 52,132 1,562,205 14,657 0 12,257 5942.01%
NOSH 681,960 607,500 491,818 381,025 385,714 360,000 383,043 47.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.52% 0.52% -0.73% 2.58% -1.42% -1.39% 1.56% -
ROE 0.03% 0.00% -0.55% 0.05% -3.06% 0.00% 3.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.03 5.91 7.09 8.95 7.59 8.05 7.46 -13.26%
EPS 0.21 0.02 -0.06 0.22 -0.12 -0.10 0.12 45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.30 8.30 0.106 4.10 0.038 0.00 0.032 4008.71%
Adjusted Per Share Value based on latest NOSH - 381,025
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.21 2.80 2.72 2.66 2.28 2.26 2.23 27.57%
EPS 0.11 0.01 -0.02 0.07 -0.03 -0.03 0.04 96.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4169 3.9347 0.0407 1.219 0.0114 0.00 0.0096 5927.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.26 0.26 0.16 0.125 0.075 0.08 0.09 -
P/RPS 4.31 4.40 2.26 1.40 0.99 0.99 1.21 133.77%
P/EPS 122.20 1,243.70 -274.18 55.58 -64.57 -77.63 76.78 36.43%
EY 0.82 0.08 -0.36 1.80 -1.55 -1.29 1.30 -26.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 1.51 0.03 1.97 0.00 2.81 -95.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 -
Price 0.265 0.26 0.285 0.125 0.105 0.095 0.09 -
P/RPS 4.40 4.40 4.02 1.40 1.38 1.18 1.21 137.03%
P/EPS 124.55 1,243.70 -488.39 55.58 -90.40 -92.18 76.78 38.18%
EY 0.80 0.08 -0.20 1.80 -1.11 -1.08 1.30 -27.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 2.69 0.03 2.76 0.00 2.81 -95.19%

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