[EDUSPEC] QoQ Cumulative Quarter Result on 2009-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Revenue 6,612 12,925 3,160 2,296 966 0 2,716 114.33% QoQ % -48.84% 309.02% 37.63% 137.68% 0.00% 0.00% - Horiz. % 243.45% 475.88% 116.35% 84.54% 35.57% 0.00% 100.00%
PBT 1,327 -11,148 -627 -823 -1,036 0 -8,832 - QoQ % 111.90% -1,677.99% 23.82% 20.56% 0.00% 0.00% - Horiz. % -15.02% 126.22% 7.10% 9.32% 11.73% -0.00% 100.00%
Tax -35 196 104 104 0 0 -17 85.66% QoQ % -117.86% 88.46% 0.00% 0.00% 0.00% 0.00% - Horiz. % 205.88% -1,152.94% -611.76% -611.76% -0.00% -0.00% 100.00%
NP 1,292 -10,952 -523 -719 -1,036 0 -8,849 - QoQ % 111.80% -1,994.07% 27.26% 30.60% 0.00% 0.00% - Horiz. % -14.60% 123.77% 5.91% 8.13% 11.71% -0.00% 100.00%
NP to SH 1,281 -10,952 -523 -719 -1,036 0 -8,849 - QoQ % 111.70% -1,994.07% 27.26% 30.60% 0.00% 0.00% - Horiz. % -14.48% 123.77% 5.91% 8.13% 11.71% -0.00% 100.00%
Tax Rate 2.64 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 5,320 23,877 3,683 3,015 2,002 0 11,565 -48.59% QoQ % -77.72% 548.30% 22.16% 50.60% 0.00% 0.00% - Horiz. % 46.00% 206.46% 31.85% 26.07% 17.31% 0.00% 100.00%
Net Worth 9,025 4,721 1,046 843 524 - 1,615 336.75% QoQ % 91.15% 351.40% 24.02% 60.68% 0.00% 0.00% - Horiz. % 558.77% 292.33% 64.76% 52.22% 32.50% 0.00% 100.00%
Dividend 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 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 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Net Worth 9,025 4,721 1,046 843 524 - 1,615 336.75% QoQ % 91.15% 351.40% 24.02% 60.68% 0.00% 0.00% - Horiz. % 558.77% 292.33% 64.76% 52.22% 32.50% 0.00% 100.00%
NOSH 291,136 177,504 137,631 138,269 138,133 138,049 138,049 89.52% QoQ % 64.02% 28.97% -0.46% 0.10% 0.06% 0.00% - Horiz. % 210.89% 128.58% 99.70% 100.16% 100.06% 100.00% 100.00%
Ratio Analysis 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
NP Margin 19.54 % -84.74 % -16.55 % -31.32 % -107.25 % - % -325.81 % - QoQ % 123.06% -412.02% 47.16% 70.80% 0.00% 0.00% - Horiz. % -6.00% 26.01% 5.08% 9.61% 32.92% 0.00% 100.00%
ROE 14.19 % -231.95 % -50.00 % -85.25 % -197.37 % - % -547.86 % - QoQ % 106.12% -363.90% 41.35% 56.81% 0.00% 0.00% - Horiz. % -2.59% 42.34% 9.13% 15.56% 36.03% 0.00% 100.00%
Per Share 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 2.27 7.28 2.30 1.66 0.70 - 1.97 12.91% QoQ % -68.82% 216.52% 38.55% 137.14% 0.00% 0.00% - Horiz. % 115.23% 369.54% 116.75% 84.26% 35.53% 0.00% 100.00%
EPS 0.44 -6.17 -0.38 -0.52 -0.75 0.00 -6.41 - QoQ % 107.13% -1,523.68% 26.92% 30.67% 0.00% 0.00% - Horiz. % -6.86% 96.26% 5.93% 8.11% 11.70% -0.00% 100.00%
DPS 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 0.0310 0.0266 0.0076 0.0061 0.0038 - 0.0117 130.45% QoQ % 16.54% 250.00% 24.59% 60.53% 0.00% 0.00% - Horiz. % 264.96% 227.35% 64.96% 52.14% 32.48% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,498,967 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 0.26 0.52 0.13 0.09 0.04 - 0.11 108.97% QoQ % -50.00% 300.00% 44.44% 125.00% 0.00% 0.00% - Horiz. % 236.36% 472.73% 118.18% 81.82% 36.36% 0.00% 100.00%
EPS 0.05 -0.44 -0.02 -0.03 -0.04 0.00 -0.35 - QoQ % 111.36% -2,100.00% 33.33% 25.00% 0.00% 0.00% - Horiz. % -14.29% 125.71% 5.71% 8.57% 11.43% -0.00% 100.00%
DPS 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 0.0036 0.0019 0.0004 0.0003 0.0002 - 0.0006 364.22% QoQ % 89.47% 375.00% 33.33% 50.00% 0.00% 0.00% - Horiz. % 600.00% 316.67% 66.67% 50.00% 33.33% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 30/06/09 30/04/09 -
Price 0.1400 0.1200 0.0900 0.0600 0.0700 0.0400 0.0600 -
P/RPS 6.16 1.65 3.92 3.61 10.01 0.00 3.05 82.63% QoQ % 273.33% -57.91% 8.59% -63.94% 0.00% 0.00% - Horiz. % 201.97% 54.10% 128.52% 118.36% 328.20% 0.00% 100.00%
P/EPS 31.82 -1.94 -23.68 -11.54 -9.33 0.00 -0.94 - QoQ % 1,740.21% 91.81% -105.20% -23.69% 0.00% 0.00% - Horiz. % -3,385.11% 206.38% 2,519.15% 1,227.66% 992.55% -0.00% 100.00%
EY 3.14 -51.42 -4.22 -8.67 -10.71 0.00 -106.83 - QoQ % 106.11% -1,118.48% 51.33% 19.05% 0.00% 0.00% - Horiz. % -2.94% 48.13% 3.95% 8.12% 10.03% -0.00% 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 4.52 4.51 11.84 9.84 18.42 0.00 5.13 -10.28% QoQ % 0.22% -61.91% 20.33% -46.58% 0.00% 0.00% - Horiz. % 88.11% 87.91% 230.80% 191.81% 359.06% 0.00% 100.00%
Price Multiplier on Announcement Date 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 25/08/10 30/06/10 21/04/10 21/04/10 25/09/09 - 30/06/09 -
Price 0.1400 0.1400 0.1200 0.1200 0.0900 0.0000 0.0400 -
P/RPS 6.16 1.92 5.23 7.23 12.87 0.00 2.03 158.85% QoQ % 220.83% -63.29% -27.66% -43.82% 0.00% 0.00% - Horiz. % 303.45% 94.58% 257.64% 356.16% 633.99% 0.00% 100.00%
P/EPS 31.82 -2.27 -31.58 -23.08 -12.00 0.00 -0.62 - QoQ % 1,501.76% 92.81% -36.83% -92.33% 0.00% 0.00% - Horiz. % -5,132.26% 366.13% 5,093.55% 3,722.58% 1,935.48% -0.00% 100.00%
EY 3.14 -44.07 -3.17 -4.33 -8.33 0.00 -160.25 - QoQ % 107.13% -1,290.22% 26.79% 48.02% 0.00% 0.00% - Horiz. % -1.96% 27.50% 1.98% 2.70% 5.20% -0.00% 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 4.52 5.26 15.79 19.67 23.68 0.00 3.42 26.99% QoQ % -14.07% -66.69% -19.73% -16.93% 0.00% 0.00% - Horiz. % 132.16% 153.80% 461.70% 575.15% 692.40% 0.00% 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
Litespeed 2nd Quarter announcement-Condensed -31 10 09.xls 
