[EDUSPEC] QoQ TTM Result on 31-Mar-2014 [#2]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 144.25%
YoY- 134.23%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 62,511 58,422 41,119 35,911 34,865 34,091 29,264 65.63%
PBT 8,923 8,768 1,658 400 -37 1,100 -334 -
Tax -362 -365 -210 -213 -219 -221 -83 166.22%
NP 8,561 8,403 1,448 187 -256 879 -417 -
-
NP to SH 7,779 7,376 1,451 127 -287 857 -448 -
-
Tax Rate 4.06% 4.16% 12.67% 53.25% - 20.09% - -
Total Cost 53,950 50,019 39,671 35,724 35,121 33,212 29,681 48.77%
-
Net Worth 60,758 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 157.38%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 60,758 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 157.38%
NOSH 769,090 689,807 681,960 607,500 491,818 381,025 385,714 58.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.70% 14.38% 3.52% 0.52% -0.73% 2.58% -1.42% -
ROE 12.80% 11.62% 0.03% 0.00% -0.55% 0.05% -3.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.13 8.47 6.03 5.91 7.09 8.95 7.59 4.67%
EPS 1.01 1.07 0.21 0.02 -0.06 0.22 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.092 8.30 8.30 0.106 4.10 0.038 62.67%
Adjusted Per Share Value based on latest NOSH - 607,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.88 4.56 3.21 2.81 2.72 2.66 2.29 65.37%
EPS 0.61 0.58 0.11 0.01 -0.02 0.07 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0496 4.4222 3.9394 0.0407 1.2205 0.0115 156.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.245 0.265 0.26 0.26 0.16 0.125 0.075 -
P/RPS 3.01 3.13 4.31 4.40 2.26 1.40 0.99 109.44%
P/EPS 24.22 24.78 122.20 1,243.70 -274.18 55.58 -64.57 -
EY 4.13 4.04 0.82 0.08 -0.36 1.80 -1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 2.88 0.03 0.03 1.51 0.03 1.97 35.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 -
Price 0.35 0.295 0.265 0.26 0.285 0.125 0.105 -
P/RPS 4.31 3.48 4.40 4.40 4.02 1.40 1.38 113.22%
P/EPS 34.60 27.59 124.55 1,243.70 -488.39 55.58 -90.40 -
EY 2.89 3.62 0.80 0.08 -0.20 1.80 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 3.21 0.03 0.03 2.69 0.03 2.76 36.96%

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