[EDUSPEC] YoY 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 83,364 78,316 65,908 35,911 28,984 28,277 12,212 37.69%
PBT 7,259 12,061 5,749 400 -261 789 -1,614 -
Tax -2,376 -503 -375 -213 -141 -332 -27 110.75%
NP 4,883 11,558 5,374 187 -402 457 -1,641 -
-
NP to SH 4,393 9,687 4,958 127 -371 415 -1,718 -
-
Tax Rate 32.73% 4.17% 6.52% 53.25% - 42.08% - -
Total Cost 78,481 66,758 60,534 35,724 29,386 27,820 13,853 33.48%
-
Net Worth 119,897 96,517 83,424 5,042,250 0 12,950 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 119,897 96,517 83,424 5,042,250 0 12,950 0 -
NOSH 915,247 846,691 779,666 607,500 360,000 370,000 335,454 18.19%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.86% 14.76% 8.15% 0.52% -1.39% 1.62% -13.44% -
ROE 3.66% 10.04% 5.94% 0.00% 0.00% 3.20% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.11 9.09 8.45 5.91 8.05 7.64 3.64 16.50%
EPS 0.48 1.12 0.64 0.02 -0.10 0.11 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.112 0.107 8.30 0.00 0.035 0.00 -
Adjusted Per Share Value based on latest NOSH - 607,500
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.51 6.12 5.15 2.81 2.26 2.21 0.95 37.77%
EPS 0.34 0.76 0.39 0.01 -0.03 0.03 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.0754 0.0652 3.9394 0.00 0.0101 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.185 0.285 0.36 0.26 0.08 0.11 0.14 -
P/RPS 2.03 3.14 4.26 4.40 0.99 1.44 3.85 -10.10%
P/EPS 38.54 25.35 56.61 1,243.70 -77.63 98.07 -27.34 -
EY 2.59 3.94 1.77 0.08 -1.29 1.02 -3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.54 3.36 0.03 0.00 3.14 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 -
Price 0.15 0.28 0.355 0.26 0.095 0.12 0.13 -
P/RPS 1.65 3.08 4.20 4.40 1.18 1.57 3.57 -12.05%
P/EPS 31.25 24.91 55.83 1,243.70 -92.18 106.99 -25.38 -
EY 3.20 4.01 1.79 0.08 -1.08 0.93 -3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 2.50 3.32 0.03 0.00 3.43 0.00 -

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