[EDUSPEC] QoQ Cumulative Quarter Result on 2013-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 58,422 29,366 14,197 4,849 34,091 22,338 12,377 181.12% QoQ % 98.94% 106.85% 192.78% -85.78% 52.61% 80.48% - Horiz. % 472.02% 237.26% 114.70% 39.18% 275.44% 180.48% 100.00%
PBT 8,768 124 -3,310 -3,796 1,100 -434 -2,610 - QoQ % 6,970.97% 103.75% 12.80% -445.09% 353.46% 83.37% - Horiz. % -335.94% -4.75% 126.82% 145.44% -42.15% 16.63% 100.00%
Tax -365 -7 -4 -3 -252 -18 -12 872.39% QoQ % -5,114.29% -75.00% -33.33% 98.81% -1,300.00% -50.00% - Horiz. % 3,041.67% 58.33% 33.33% 25.00% 2,100.00% 150.00% 100.00%
NP 8,403 117 -3,314 -3,799 848 -452 -2,622 - QoQ % 7,082.05% 103.53% 12.77% -548.00% 287.61% 82.76% - Horiz. % -320.48% -4.46% 126.39% 144.89% -32.34% 17.24% 100.00%
NP to SH 6,884 176 -3,308 -3,787 854 -447 -2,637 - QoQ % 3,811.36% 105.32% 12.65% -543.44% 291.05% 83.05% - Horiz. % -261.05% -6.67% 125.45% 143.61% -32.39% 16.95% 100.00%
Tax Rate 4.16 % 5.65 % - % - % 22.91 % - % - % - QoQ % -26.37% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 18.16% 24.66% 0.00% 0.00% 100.00% - -
Total Cost 50,019 29,249 17,511 8,648 33,243 22,790 14,999 123.05% QoQ % 71.01% 67.03% 102.49% -73.99% 45.87% 51.94% - Horiz. % 333.48% 195.01% 116.75% 57.66% 221.63% 151.94% 100.00%
Net Worth 57,446 7,304,000 5,180,453 52,132 15,777 14,154 12,229 180.21% QoQ % -99.21% 40.99% 9,837.05% 230.43% 11.46% 15.74% - Horiz. % 469.73% 59,724.12% 42,360.08% 426.28% 129.01% 115.74% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,446 7,304,000 5,180,453 52,132 15,777 14,154 12,229 180.21% QoQ % -99.21% 40.99% 9,837.05% 230.43% 11.46% 15.74% - Horiz. % 469.73% 59,724.12% 42,360.08% 426.28% 129.01% 115.74% 100.00%
NOSH 692,121 880,000 624,150 491,818 384,814 372,500 382,173 48.52% QoQ % -21.35% 40.99% 26.91% 27.81% 3.31% -2.53% - Horiz. % 181.10% 230.26% 163.32% 128.69% 100.69% 97.47% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.38 % 0.40 % -23.34 % -78.35 % 2.49 % -2.02 % -21.18 % - QoQ % 3,495.00% 101.71% 70.21% -3,246.59% 223.27% 90.46% - Horiz. % -67.89% -1.89% 110.20% 369.92% -11.76% 9.54% 100.00%
ROE 11.98 % 0.00 % -0.06 % -7.26 % 5.41 % -3.16 % -21.56 % - QoQ % 0.00% 0.00% 99.17% -234.20% 271.20% 85.34% - Horiz. % -55.57% -0.00% 0.28% 33.67% -25.09% 14.66% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.44 3.34 2.27 0.99 8.86 6.00 3.24 89.21% QoQ % 152.69% 47.14% 129.29% -88.83% 47.67% 85.19% - Horiz. % 260.49% 103.09% 70.06% 30.56% 273.46% 185.19% 100.00%
EPS 0.99 0.02 -0.53 -0.77 0.27 -0.12 -0.69 - QoQ % 4,850.00% 103.77% 31.17% -385.19% 325.00% 82.61% - Horiz. % -143.48% -2.90% 76.81% 111.59% -39.13% 17.39% 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 0.0830 8.3000 8.3000 0.1060 0.0410 0.0380 0.0320 88.67% QoQ % -99.00% 0.00% 7,730.19% 158.54% 7.89% 18.75% - Horiz. % 259.37% 25,937.50% 25,937.50% 331.25% 128.12% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.00 1.51 0.73 0.25 1.75 1.15 0.64 179.82% QoQ % 98.68% 106.85% 192.00% -85.71% 52.17% 79.69% - Horiz. % 468.75% 235.94% 114.06% 39.06% 273.44% 179.69% 100.00%
EPS 0.35 0.01 -0.17 -0.19 0.04 -0.02 -0.14 - QoQ % 3,400.00% 105.88% 10.53% -575.00% 300.00% 85.71% - Horiz. % -250.00% -7.14% 121.43% 135.71% -28.57% 14.29% 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 0.0295 3.7476 2.6581 0.0267 0.0081 0.0073 0.0063 179.63% QoQ % -99.21% 40.99% 9,855.43% 229.63% 10.96% 15.87% - Horiz. % 468.25% 59,485.72% 42,192.06% 423.81% 128.57% 115.87% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2650 0.2600 0.2600 0.1600 0.1250 0.0750 0.0800 -
P/RPS 3.14 7.79 11.43 16.23 1.41 1.25 2.47 17.33% QoQ % -59.69% -31.85% -29.57% 1,051.06% 12.80% -49.39% - Horiz. % 127.13% 315.38% 462.75% 657.08% 57.09% 50.61% 100.00%
P/EPS 26.64 1,300.00 -49.06 -20.78 56.33 -62.50 -11.59 - QoQ % -97.95% 2,749.82% -136.09% -136.89% 190.13% -439.26% - Horiz. % -229.85% -11,216.57% 423.30% 179.29% -486.02% 539.26% 100.00%
EY 3.75 0.08 -2.04 -4.81 1.78 -1.60 -8.63 - QoQ % 4,587.50% 103.92% 57.59% -370.22% 211.25% 81.46% - Horiz. % -43.45% -0.93% 23.64% 55.74% -20.63% 18.54% 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 3.19 0.03 0.03 1.51 3.05 1.97 2.50 17.63% QoQ % 10,533.33% 0.00% -98.01% -50.49% 54.82% -21.20% - Horiz. % 127.60% 1.20% 1.20% 60.40% 122.00% 78.80% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.2950 0.2650 0.2600 0.2850 0.1250 0.1050 0.0950 -
P/RPS 3.49 7.94 11.43 28.91 1.41 1.75 2.93 12.35% QoQ % -56.05% -30.53% -60.46% 1,950.35% -19.43% -40.27% - Horiz. % 119.11% 270.99% 390.10% 986.69% 48.12% 59.73% 100.00%
P/EPS 29.66 1,325.00 -49.06 -37.01 56.33 -87.50 -13.77 - QoQ % -97.76% 2,800.77% -32.56% -165.70% 164.38% -535.44% - Horiz. % -215.40% -9,622.37% 356.28% 268.77% -409.08% 635.44% 100.00%
EY 3.37 0.08 -2.04 -2.70 1.78 -1.14 -7.26 - QoQ % 4,112.50% 103.92% 24.44% -251.69% 256.14% 84.30% - Horiz. % -46.42% -1.10% 28.10% 37.19% -24.52% 15.70% 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 3.55 0.03 0.03 2.69 3.05 2.76 2.97 12.62% QoQ % 11,733.33% 0.00% -98.88% -11.80% 10.51% -7.07% - Horiz. % 119.53% 1.01% 1.01% 90.57% 102.69% 92.93% 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
1st quarter financials 31 December 2013.pdf 
