[EDUSPEC] QoQ TTM Result on 30-Sep-2014 [#4]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 408.34%
YoY- 760.68%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 77,490 65,908 62,511 58,422 41,119 35,911 34,865 70.55%
PBT 9,560 5,749 8,923 8,768 1,658 400 -37 -
Tax -468 -375 -362 -365 -210 -213 -219 66.13%
NP 9,092 5,374 8,561 8,403 1,448 187 -256 -
-
NP to SH 8,506 4,958 7,779 7,376 1,451 127 -287 -
-
Tax Rate 4.90% 6.52% 4.06% 4.16% 12.67% 53.25% - -
Total Cost 68,398 60,534 53,950 50,019 39,671 35,724 35,121 56.14%
-
Net Worth 90,319 83,424 60,758 63,462 5,660,274 5,042,250 52,132 44.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 90,319 83,424 60,758 63,462 5,660,274 5,042,250 52,132 44.39%
NOSH 792,272 779,666 769,090 689,807 681,960 607,500 491,818 37.53%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.73% 8.15% 13.70% 14.38% 3.52% 0.52% -0.73% -
ROE 9.42% 5.94% 12.80% 11.62% 0.03% 0.00% -0.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.78 8.45 8.13 8.47 6.03 5.91 7.09 23.98%
EPS 1.07 0.64 1.01 1.07 0.21 0.02 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.107 0.079 0.092 8.30 8.30 0.106 4.98%
Adjusted Per Share Value based on latest NOSH - 689,807
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.05 5.15 4.88 4.56 3.21 2.81 2.72 70.64%
EPS 0.66 0.39 0.61 0.58 0.11 0.01 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0652 0.0475 0.0496 4.4222 3.9394 0.0407 44.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.31 0.36 0.245 0.265 0.26 0.26 0.16 -
P/RPS 3.17 4.26 3.01 3.13 4.31 4.40 2.26 25.38%
P/EPS 28.87 56.61 24.22 24.78 122.20 1,243.70 -274.18 -
EY 3.46 1.77 4.13 4.04 0.82 0.08 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 3.36 3.10 2.88 0.03 0.03 1.51 48.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 -
Price 0.23 0.355 0.35 0.295 0.265 0.26 0.285 -
P/RPS 2.35 4.20 4.31 3.48 4.40 4.40 4.02 -30.15%
P/EPS 21.42 55.83 34.60 27.59 124.55 1,243.70 -488.39 -
EY 4.67 1.79 2.89 3.62 0.80 0.08 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 3.32 4.43 3.21 0.03 0.03 2.69 -17.42%

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