[EDUSPEC] QoQ Annualized Quarter Result on 2014-06-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 43,366 35,752 58,422 39,154 28,394 19,396 34,091 17.42% QoQ % 21.30% -38.80% 49.21% 37.90% 46.39% -43.11% - Horiz. % 127.21% 104.87% 171.37% 114.85% 83.29% 56.89% 100.00%
PBT -12,658 -14,564 8,768 165 -6,620 -15,184 1,100 - QoQ % 13.09% -266.10% 5,203.24% 102.50% 56.40% -1,480.36% - Horiz. % -1,150.73% -1,324.00% 797.09% 15.03% -601.82% -1,380.36% 100.00%
Tax -28 0 -365 -9 -8 -12 -252 -76.92% QoQ % 0.00% 0.00% -3,810.85% -16.66% 33.33% 95.24% - Horiz. % 11.11% -0.00% 144.84% 3.70% 3.17% 4.76% 100.00%
NP -12,686 -14,564 8,403 156 -6,628 -15,196 848 - QoQ % 12.89% -273.32% 5,286.54% 102.35% 56.38% -1,891.98% - Horiz. % -1,495.99% -1,717.45% 990.92% 18.40% -781.60% -1,791.98% 100.00%
NP to SH -11,446 -13,536 6,884 234 -6,616 -15,148 854 - QoQ % 15.44% -296.63% 2,833.53% 103.55% 56.32% -1,873.77% - Horiz. % -1,340.28% -1,585.01% 806.09% 27.48% -774.71% -1,773.77% 100.00%
Tax Rate - % - % 4.16 % 5.64 % - % - % 22.91 % - QoQ % 0.00% 0.00% -26.24% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 18.16% 24.62% 0.00% 0.00% 100.00%
Total Cost 56,052 50,316 50,019 38,998 35,022 34,592 33,243 41.71% QoQ % 11.40% 0.59% 28.26% 11.35% 1.24% 4.06% - Horiz. % 168.61% 151.36% 150.46% 117.31% 105.35% 104.06% 100.00%
Net Worth 82,751 60,758 57,446 7,303,979 5,180,453 52,132 15,777 202.18% QoQ % 36.20% 5.77% -99.21% 40.99% 9,837.05% 230.43% - Horiz. % 524.49% 385.10% 364.10% 46,293.92% 32,834.63% 330.43% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 82,751 60,758 57,446 7,303,979 5,180,453 52,132 15,777 202.18% QoQ % 36.20% 5.77% -99.21% 40.99% 9,837.05% 230.43% - Horiz. % 524.49% 385.10% 364.10% 46,293.92% 32,834.63% 330.43% 100.00%
NOSH 773,378 769,090 692,121 879,997 624,150 491,818 384,814 59.32% QoQ % 0.56% 11.12% -21.35% 40.99% 26.91% 27.81% - Horiz. % 200.97% 199.86% 179.86% 228.68% 162.20% 127.81% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -29.25 % -40.74 % 14.38 % 0.40 % -23.34 % -78.35 % 2.49 % - QoQ % 28.20% -383.31% 3,495.00% 101.71% 70.21% -3,246.59% - Horiz. % -1,174.70% -1,636.14% 577.51% 16.06% -937.35% -3,146.59% 100.00%
ROE -13.83 % -22.28 % 11.98 % 0.00 % -0.13 % -29.06 % 5.41 % - QoQ % 37.93% -285.98% 0.00% 0.00% 99.55% -637.15% - Horiz. % -255.64% -411.83% 221.44% 0.00% -2.40% -537.15% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.61 4.65 8.44 4.45 4.55 3.94 8.86 -26.28% QoQ % 20.65% -44.91% 89.66% -2.20% 15.48% -55.53% - Horiz. % 63.32% 52.48% 95.26% 50.23% 51.35% 44.47% 100.00%
EPS -1.48 -1.76 0.99 0.03 -1.06 -3.08 0.27 - QoQ % 15.91% -277.78% 3,200.00% 102.83% 65.58% -1,240.74% - Horiz. % -548.15% -651.85% 366.67% 11.11% -392.59% -1,140.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1070 0.0790 0.0830 8.3000 8.3000 0.1060 0.0410 89.66% QoQ % 35.44% -4.82% -99.00% 0.00% 7,730.19% 158.54% - Horiz. % 260.98% 192.68% 202.44% 20,243.90% 20,243.90% 258.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,067,500 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.94 3.24 5.30 3.55 2.58 1.76 3.09 17.60% QoQ % 21.60% -38.87% 49.30% 37.60% 46.59% -43.04% - Horiz. % 127.51% 104.85% 171.52% 114.89% 83.50% 56.96% 100.00%
EPS -1.04 -1.23 0.62 0.02 -0.60 -1.37 0.08 - QoQ % 15.45% -298.39% 3,000.00% 103.33% 56.20% -1,812.50% - Horiz. % -1,300.00% -1,537.50% 775.00% 25.00% -750.00% -1,712.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0751 0.0551 0.0521 6.6291 4.7018 0.0473 0.0143 202.44% QoQ % 36.30% 5.76% -99.21% 40.99% 9,840.38% 230.77% - Horiz. % 525.17% 385.31% 364.34% 46,357.34% 32,879.72% 330.77% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3600 0.2450 0.2650 0.2600 0.2600 0.1600 0.1250 -
P/RPS 6.42 5.27 3.14 5.84 5.72 4.06 1.41 174.97% QoQ % 21.82% 67.83% -46.23% 2.10% 40.89% 187.94% - Horiz. % 455.32% 373.76% 222.70% 414.18% 405.67% 287.94% 100.00%
P/EPS -24.32 -13.92 26.64 975.00 -24.53 -5.19 56.33 - QoQ % -74.71% -152.25% -97.27% 4,074.72% -372.64% -109.21% - Horiz. % -43.17% -24.71% 47.29% 1,730.87% -43.55% -9.21% 100.00%
EY -4.11 -7.18 3.75 0.10 -4.08 -19.25 1.78 - QoQ % 42.76% -291.47% 3,650.00% 102.45% 78.81% -1,181.46% - Horiz. % -230.90% -403.37% 210.67% 5.62% -229.21% -1,081.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.36 3.10 3.19 0.03 0.03 1.51 3.05 6.67% QoQ % 8.39% -2.82% 10,533.33% 0.00% -98.01% -50.49% - Horiz. % 110.16% 101.64% 104.59% 0.98% 0.98% 49.51% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 -
Price 0.3550 0.3500 0.2950 0.2650 0.2600 0.2850 0.1250 -
P/RPS 6.33 7.53 3.49 5.96 5.72 7.23 1.41 172.39% QoQ % -15.94% 115.76% -41.44% 4.20% -20.89% 412.77% - Horiz. % 448.94% 534.04% 247.52% 422.70% 405.67% 512.77% 100.00%
P/EPS -23.99 -19.89 29.66 993.75 -24.53 -9.25 56.33 - QoQ % -20.61% -167.06% -97.02% 4,151.16% -165.19% -116.42% - Horiz. % -42.59% -35.31% 52.65% 1,764.16% -43.55% -16.42% 100.00%
EY -4.17 -5.03 3.37 0.10 -4.08 -10.81 1.78 - QoQ % 17.10% -249.26% 3,270.00% 102.45% 62.26% -707.30% - Horiz. % -234.27% -282.58% 189.33% 5.62% -229.21% -607.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.32 4.43 3.55 0.03 0.03 2.69 3.05 5.82% QoQ % -25.06% 24.79% 11,733.33% 0.00% -98.88% -11.80% - Horiz. % 108.85% 145.25% 116.39% 0.98% 0.98% 88.20% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
3rd Quarter results Notes 30 June 2014.pdf 
