[EDUSPEC] YoY 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- -38.33%
YoY- 4833.33%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
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 25,636 27,574 29,056 11,753 6,926 6,476 6,970 24.21%
PBT 5,269 11,033 8,644 1,534 100 397 896 34.31%
Tax -2,328 -641 -358 -203 -65 -225 -425 32.73%
NP 2,941 10,392 8,286 1,331 35 172 471 35.66%
-
NP to SH 2,398 8,541 7,257 1,332 27 170 471 31.12%
-
Tax Rate 44.18% 5.81% 4.14% 13.23% 65.00% 56.68% 47.43% -
Total Cost 22,695 17,182 20,770 10,422 6,891 6,304 6,499 23.14%
-
Net Worth 122,237 99,913 63,462 1,562,205 1,053,000 14,959 9,898 51.97%
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 99,913 63,462 1,562,205 1,053,000 14,959 9,898 51.97%
NOSH 908,512 805,754 689,807 381,025 270,000 339,999 291,136 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 11.47% 37.69% 28.52% 11.32% 0.51% 2.66% 6.76% -
ROE 1.96% 8.55% 11.44% 0.09% 0.00% 1.14% 4.76% -
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 2.96 3.42 4.21 3.08 2.57 1.90 2.39 3.62%
EPS 0.28 1.06 1.04 0.39 0.01 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.124 0.092 4.10 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 2.00 2.15 2.27 0.92 0.54 0.51 0.54 24.36%
EPS 0.19 0.67 0.57 0.10 0.00 0.01 0.04 29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.078 0.0496 1.2203 0.8226 0.0117 0.0077 52.08%
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 8.12 7.45 6.29 4.05 3.51 4.73 7.94 0.37%
P/EPS 86.77 24.06 25.19 35.76 900.00 180.00 117.44 -4.91%
EY 1.15 4.16 3.97 2.80 0.11 0.56 0.85 5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.06 2.88 0.03 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 6.76 9.20 7.00 4.05 3.12 6.30 8.35 -3.45%
P/EPS 72.30 29.72 28.04 35.76 800.00 240.00 123.62 -8.54%
EY 1.38 3.37 3.57 2.80 0.13 0.42 0.81 9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 2.54 3.21 0.03 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