[EDUSPEC] YoY 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 40,171 64,191 83,395 77,490 41,119 29,264 28,616 5.81%
PBT -48,441 -5,308 12,952 9,560 1,658 -334 1,004 -
Tax -653 -1,960 -422 -468 -210 -83 -321 12.55%
NP -49,094 -7,268 12,530 9,092 1,448 -417 683 -
-
NP to SH -47,775 -5,957 10,601 8,506 1,451 -448 690 -
-
Tax Rate - - 3.26% 4.90% 12.67% - 31.97% -
Total Cost 89,265 71,459 70,865 68,398 39,671 29,681 27,933 21.35%
-
Net Worth 78,822 11,647,538 119,422 90,319 5,660,274 14,657 15,128 31.65%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 78,822 11,647,538 119,422 90,319 5,660,274 14,657 15,128 31.65%
NOSH 1,001,793 917,129 907,191 792,272 681,960 385,714 368,983 18.10%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -122.21% -11.32% 15.02% 11.73% 3.52% -1.42% 2.39% -
ROE -60.61% -0.05% 8.88% 9.42% 0.03% -3.06% 4.56% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.03 7.00 9.78 9.78 6.03 7.59 7.76 -10.34%
EPS -4.79 -0.65 1.24 1.07 0.21 -0.12 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 12.70 0.14 0.114 8.30 0.038 0.041 11.54%
Adjusted Per Share Value based on latest NOSH - 792,272
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.13 5.01 6.51 6.05 3.21 2.28 2.23 5.81%
EPS -3.73 -0.46 0.83 0.66 0.11 -0.03 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 9.089 0.0932 0.0705 4.4169 0.0114 0.0118 31.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.06 0.155 0.255 0.31 0.26 0.075 0.11 -
P/RPS 1.49 2.21 2.61 3.17 4.31 0.99 1.42 0.80%
P/EPS -1.25 -23.86 20.52 28.87 122.20 -64.57 58.82 -
EY -79.80 -4.19 4.87 3.46 0.82 -1.55 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.01 1.82 2.72 0.03 1.97 2.68 -18.93%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 -
Price 0.05 0.14 0.25 0.23 0.265 0.105 0.09 -
P/RPS 1.24 2.00 2.56 2.35 4.40 1.38 1.16 1.11%
P/EPS -1.04 -21.55 20.12 21.42 124.55 -90.40 48.13 -
EY -95.77 -4.64 4.97 4.67 0.80 -1.11 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.01 1.79 2.02 0.03 2.76 2.20 -18.80%

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