[EDUSPEC] QoQ Cumulative Quarter Result on 2011-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 29,066 22,140 12,459 4,575 28,030 21,554 12,212 77.98% QoQ % 31.28% 77.70% 172.33% -83.68% 30.05% 76.50% - Horiz. % 238.01% 181.30% 102.02% 37.46% 229.53% 176.50% 100.00%
PBT 707 607 -1,642 -2,545 817 420 -1,614 - QoQ % 16.47% 136.97% 35.48% -411.51% 94.52% 126.02% - Horiz. % -43.80% -37.61% 101.73% 157.68% -50.62% -26.02% 100.00%
Tax -160 -96 -32 -19 -327 -237 -27 226.41% QoQ % -66.67% -200.00% -68.42% 94.19% -37.97% -777.78% - Horiz. % 592.59% 355.56% 118.52% 70.37% 1,211.11% 877.78% 100.00%
NP 547 511 -1,674 -2,564 490 183 -1,641 - QoQ % 7.05% 130.53% 34.71% -623.27% 167.76% 111.15% - Horiz. % -33.33% -31.14% 102.01% 156.25% -29.86% -11.15% 100.00%
NP to SH 549 503 -1,657 -2,545 354 184 -1,718 - QoQ % 9.15% 130.36% 34.89% -818.93% 92.39% 110.71% - Horiz. % -31.96% -29.28% 96.45% 148.14% -20.61% -10.71% 100.00%
Tax Rate 22.63 % 15.82 % - % - % 40.02 % 56.43 % - % - QoQ % 43.05% 0.00% 0.00% 0.00% -29.08% 0.00% - Horiz. % 40.10% 28.03% 0.00% 0.00% 70.92% 100.00% -
Total Cost 28,519 21,629 14,133 7,139 27,540 21,371 13,853 61.62% QoQ % 31.86% 53.04% 97.97% -74.08% 28.87% 54.27% - Horiz. % 205.87% 156.13% 102.02% 51.53% 198.80% 154.27% 100.00%
Net Worth 1,427,399 14,730 12,887 12,171 14,159 9,813 0 - QoQ % 9,589.96% 14.30% 5.88% -14.04% 44.29% 0.00% - Horiz. % 14,545.52% 150.11% 131.33% 124.03% 144.29% 100.00% -
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,427,399 14,730 12,887 12,171 14,159 9,813 0 - QoQ % 9,589.96% 14.30% 5.88% -14.04% 44.29% 0.00% - Horiz. % 14,545.52% 150.11% 131.33% 124.03% 144.29% 100.00% -
NOSH 365,999 359,285 368,222 368,840 321,818 306,666 335,454 5.97% QoQ % 1.87% -2.43% -0.17% 14.61% 4.94% -8.58% - Horiz. % 109.11% 107.10% 109.77% 109.95% 95.93% 91.42% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.88 % 2.31 % -13.44 % -56.04 % 1.75 % 0.85 % -13.44 % - QoQ % -18.61% 117.19% 76.02% -3,302.29% 105.88% 106.32% - Horiz. % -13.99% -17.19% 100.00% 416.96% -13.02% -6.32% 100.00%
ROE 0.04 % 3.41 % -12.86 % -20.91 % 2.50 % 1.87 % - % - QoQ % -98.83% 126.52% 38.50% -936.40% 33.69% 0.00% - Horiz. % 2.14% 182.35% -687.70% -1,118.18% 133.69% 100.00% -
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.94 6.16 3.38 1.24 8.71 7.03 3.64 67.96% QoQ % 28.90% 82.25% 172.58% -85.76% 23.90% 93.13% - Horiz. % 218.13% 169.23% 92.86% 34.07% 239.29% 193.13% 100.00%
EPS 0.15 0.14 -0.45 -0.69 0.11 0.06 0.00 - QoQ % 7.14% 131.11% 34.78% -727.27% 83.33% 0.00% - Horiz. % 250.00% 233.33% -750.00% -1,150.00% 183.33% 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 3.9000 0.0410 0.0350 0.0330 0.0440 0.0320 0.0000 - QoQ % 9,412.20% 17.14% 6.06% -25.00% 37.50% 0.00% - Horiz. % 12,187.50% 128.12% 109.38% 103.12% 137.50% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,948,967 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.49 1.14 0.64 0.23 1.44 1.11 0.63 77.24% QoQ % 30.70% 78.12% 178.26% -84.03% 29.73% 76.19% - Horiz. % 236.51% 180.95% 101.59% 36.51% 228.57% 176.19% 100.00%
EPS 0.03 0.03 -0.09 -0.13 0.02 0.01 -0.09 - QoQ % 0.00% 133.33% 30.77% -750.00% 100.00% 111.11% - Horiz. % -33.33% -33.33% 100.00% 144.44% -22.22% -11.11% 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 0.7324 0.0076 0.0066 0.0062 0.0073 0.0050 0.0000 - QoQ % 9,536.84% 15.15% 6.45% -15.07% 46.00% 0.00% - Horiz. % 14,648.00% 152.00% 132.00% 124.00% 146.00% 100.00% -
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.0900 0.1100 0.1100 0.1100 0.0900 0.1100 0.1400 -
P/RPS 1.13 1.79 3.25 8.87 1.03 1.57 3.85 -55.74% QoQ % -36.87% -44.92% -63.36% 761.17% -34.39% -59.22% - Horiz. % 29.35% 46.49% 84.42% 230.39% 26.75% 40.78% 100.00%
P/EPS 60.00 78.57 -24.44 -15.94 81.82 183.33 -27.34 - QoQ % -23.63% 421.48% -53.32% -119.48% -55.37% 770.56% - Horiz. % -219.46% -287.38% 89.39% 58.30% -299.27% -670.56% 100.00%
EY 1.67 1.27 -4.09 -6.27 1.22 0.55 -3.66 - QoQ % 31.50% 131.05% 34.77% -613.93% 121.82% 115.03% - Horiz. % -45.63% -34.70% 111.75% 171.31% -33.33% -15.03% 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 0.02 2.68 3.14 3.33 2.05 3.44 0.00 - QoQ % -99.25% -14.65% -5.71% 62.44% -40.41% 0.00% - Horiz. % 0.58% 77.91% 91.28% 96.80% 59.59% 100.00% -
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 -
Price 0.0800 0.0900 0.1200 0.1100 0.1200 0.1100 0.1300 -
P/RPS 1.01 1.46 3.55 8.87 1.38 1.57 3.57 -56.80% QoQ % -30.82% -58.87% -59.98% 542.75% -12.10% -56.02% - Horiz. % 28.29% 40.90% 99.44% 248.46% 38.66% 43.98% 100.00%
P/EPS 53.33 64.29 -26.67 -15.94 109.09 183.33 -25.38 - QoQ % -17.05% 341.06% -67.31% -114.61% -40.50% 822.34% - Horiz. % -210.13% -253.31% 105.08% 62.81% -429.83% -722.34% 100.00%
EY 1.88 1.56 -3.75 -6.27 0.92 0.55 -3.94 - QoQ % 20.51% 141.60% 40.19% -781.52% 67.27% 113.96% - Horiz. % -47.72% -39.59% 95.18% 159.14% -23.35% -13.96% 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 0.02 2.20 3.43 3.33 2.73 3.44 0.00 - QoQ % -99.09% -35.86% 3.00% 21.98% -20.64% 0.00% - Horiz. % 0.58% 63.95% 99.71% 96.80% 79.36% 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
EHB_announcement_31 Dec 2011l.xls 
