[EDUSPEC] YoY Annualized Quarter 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- 243.29%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 81,457 76,008 58,422 34,091 29,066 28,030 13,582 34.75%
PBT 7,188 11,949 8,768 1,100 707 817 2,223 21.58%
Tax -2,504 -751 -365 -252 -160 -327 -460 32.59%
NP 4,684 11,198 8,403 848 547 490 1,763 17.66%
-
NP to SH 4,257 9,790 6,884 854 549 354 1,752 15.93%
-
Tax Rate 34.84% 6.29% 4.16% 22.91% 22.63% 40.02% 20.69% -
Total Cost 76,773 64,810 50,019 33,243 28,519 27,540 11,819 36.55%
-
Net Worth 122,237 100,327 57,446 15,777 1,427,399 14,159 595,680 -23.18%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 122,237 100,327 57,446 15,777 1,427,399 14,159 595,680 -23.18%
NOSH 908,512 809,090 692,121 384,814 365,999 321,818 291,136 20.86%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.75% 14.73% 14.38% 2.49% 1.88% 1.75% 12.98% -
ROE 3.48% 9.76% 11.98% 5.41% 0.04% 2.50% 0.29% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.40 9.39 8.44 8.86 7.94 8.71 0.08 121.15%
EPS 0.49 1.21 0.99 0.27 0.15 0.11 0.01 91.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.124 0.083 0.041 3.90 0.044 0.034 26.72%
Adjusted Per Share Value based on latest NOSH - 381,025
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.36 5.94 4.56 2.66 2.27 2.19 1.06 34.76%
EPS 0.33 0.76 0.54 0.07 0.04 0.03 0.14 15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0784 0.0449 0.0123 1.115 0.0111 0.4653 -23.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.24 0.255 0.265 0.125 0.09 0.09 0.19 -
P/RPS 2.55 2.71 3.14 1.41 1.13 1.03 245.09 -53.24%
P/EPS 48.88 21.07 26.64 56.33 60.00 81.82 1,900.00 -45.63%
EY 2.05 4.75 3.75 1.78 1.67 1.22 0.05 85.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.06 3.19 3.05 0.02 2.05 5.59 -17.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.20 0.315 0.295 0.125 0.08 0.12 0.20 -
P/RPS 2.13 3.35 3.49 1.41 1.01 1.38 257.99 -55.01%
P/EPS 40.73 26.03 29.66 56.33 53.33 109.09 2,000.00 -47.71%
EY 2.46 3.84 3.37 1.78 1.88 0.92 0.05 91.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 2.54 3.55 3.05 0.02 2.73 5.88 -21.06%

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