[EDUSPEC] QoQ Quarter Result on 2015-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 31,830 14,120 9,871 27,574 26,751 12,745 8,938 133.38% QoQ % 125.42% 43.05% -64.20% 3.08% 109.89% 42.59% - Horiz. % 356.12% 157.98% 110.44% 308.50% 299.30% 142.59% 100.00%
PBT 8,136 -2,009 -4,208 11,033 7,245 -2,688 -3,641 - QoQ % 504.98% 52.26% -138.14% 52.28% 369.53% 26.17% - Horiz. % -223.46% 55.18% 115.57% -303.02% -198.98% 73.83% 100.00%
Tax -15 -8 -153 -641 -96 -14 0 - QoQ % -87.50% 94.77% 76.13% -567.71% -585.71% 0.00% - Horiz. % 107.14% 57.14% 1,092.86% 4,578.57% 685.71% 100.00% -
NP 8,121 -2,017 -4,361 10,392 7,149 -2,702 -3,641 - QoQ % 502.63% 53.75% -141.96% 45.36% 364.58% 25.79% - Horiz. % -223.04% 55.40% 119.77% -285.42% -196.35% 74.21% 100.00%
NP to SH 7,886 -1,465 -4,160 8,541 6,972 -2,339 -3,384 - QoQ % 638.29% 64.78% -148.71% 22.50% 398.08% 30.88% - Horiz. % -233.04% 43.29% 122.93% -252.39% -206.03% 69.12% 100.00%
Tax Rate 0.18 % - % - % 5.81 % 1.33 % - % - % - QoQ % 0.00% 0.00% 0.00% 336.84% 0.00% 0.00% - Horiz. % 13.53% 0.00% 0.00% 436.84% 100.00% - -
Total Cost 23,709 16,137 14,232 17,182 19,602 15,447 12,579 52.64% QoQ % 46.92% 13.39% -17.17% -12.35% 26.90% 22.80% - Horiz. % 188.48% 128.29% 113.14% 136.59% 155.83% 122.80% 100.00%
Net Worth 119,422 94,781 95,934 99,913 90,319 83,424 60,758 56.98% QoQ % 26.00% -1.20% -3.98% 10.62% 8.26% 37.31% - Horiz. % 196.55% 156.00% 157.90% 164.44% 148.65% 137.31% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 119,422 94,781 95,934 99,913 90,319 83,424 60,758 56.98% QoQ % 26.00% -1.20% -3.98% 10.62% 8.26% 37.31% - Horiz. % 196.55% 156.00% 157.90% 164.44% 148.65% 137.31% 100.00%
NOSH 853,020 846,263 848,979 805,754 792,272 779,666 769,090 7.16% QoQ % 0.80% -0.32% 5.36% 1.70% 1.62% 1.38% - Horiz. % 110.91% 110.03% 110.39% 104.77% 103.01% 101.38% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 25.51 % -14.28 % -44.18 % 37.69 % 26.72 % -21.20 % -40.74 % - QoQ % 278.64% 67.68% -217.22% 41.06% 226.04% 47.96% - Horiz. % -62.62% 35.05% 108.44% -92.51% -65.59% 52.04% 100.00%
ROE 6.60 % -1.55 % -4.34 % 8.55 % 7.72 % -2.80 % -5.57 % - QoQ % 525.81% 64.29% -150.76% 10.75% 375.71% 49.73% - Horiz. % -118.49% 27.83% 77.92% -153.50% -138.60% 50.27% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.73 1.67 1.16 3.42 3.38 1.63 1.16 118.01% QoQ % 123.35% 43.97% -66.08% 1.18% 107.36% 40.52% - Horiz. % 321.55% 143.97% 100.00% 294.83% 291.38% 140.52% 100.00%
EPS 0.92 -0.17 -0.49 1.06 0.88 -0.30 -0.44 - QoQ % 641.18% 65.31% -146.23% 20.45% 393.33% 31.82% - Horiz. % -209.09% 38.64% 111.36% -240.91% -200.00% 68.18% 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 0.1400 0.1120 0.1130 0.1240 0.1140 0.1070 0.0790 46.49% QoQ % 25.00% -0.88% -8.87% 8.77% 6.54% 35.44% - Horiz. % 177.22% 141.77% 143.04% 156.96% 144.30% 135.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,781,268 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.14 0.51 0.35 0.99 0.96 0.46 0.32 133.44% QoQ % 123.53% 45.71% -64.65% 3.13% 108.70% 43.75% - Horiz. % 356.25% 159.38% 109.38% 309.38% 300.00% 143.75% 100.00%
EPS 0.28 -0.05 -0.15 0.31 0.25 -0.08 -0.12 - QoQ % 660.00% 66.67% -148.39% 24.00% 412.50% 33.33% - Horiz. % -233.33% 41.67% 125.00% -258.33% -208.33% 66.67% 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 0.0429 0.0341 0.0345 0.0359 0.0325 0.0300 0.0218 57.10% QoQ % 25.81% -1.16% -3.90% 10.46% 8.33% 37.61% - Horiz. % 196.79% 156.42% 158.26% 164.68% 149.08% 137.61% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2550 0.2850 0.3150 0.2550 0.3100 0.3600 0.2450 -
P/RPS 6.83 17.08 27.09 7.45 9.18 22.02 21.08 -52.86% QoQ % -60.01% -36.95% 263.62% -18.85% -58.31% 4.46% - Horiz. % 32.40% 81.02% 128.51% 35.34% 43.55% 104.46% 100.00%
P/EPS 27.58 -164.63 -64.29 24.06 35.23 -120.00 -55.68 - QoQ % 116.75% -156.07% -367.21% -31.71% 129.36% -115.52% - Horiz. % -49.53% 295.67% 115.46% -43.21% -63.27% 215.52% 100.00%
EY 3.63 -0.61 -1.56 4.16 2.84 -0.83 -1.80 - QoQ % 695.08% 60.90% -137.50% 46.48% 442.17% 53.89% - Horiz. % -201.67% 33.89% 86.67% -231.11% -157.78% 46.11% 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 1.82 2.54 2.79 2.06 2.72 3.36 3.10 -29.91% QoQ % -28.35% -8.96% 35.44% -24.26% -19.05% 8.39% - Horiz. % 58.71% 81.94% 90.00% 66.45% 87.74% 108.39% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 -
Price 0.2500 0.2800 0.3000 0.3150 0.2300 0.3550 0.3500 -
P/RPS 6.70 16.78 25.80 9.20 6.81 21.72 30.12 -63.32% QoQ % -60.07% -34.96% 180.43% 35.10% -68.65% -27.89% - Horiz. % 22.24% 55.71% 85.66% 30.54% 22.61% 72.11% 100.00%
P/EPS 27.04 -161.74 -61.22 29.72 26.14 -118.33 -79.55 - QoQ % 116.72% -164.19% -305.99% 13.70% 122.09% -48.75% - Horiz. % -33.99% 203.32% 76.96% -37.36% -32.86% 148.75% 100.00%
EY 3.70 -0.62 -1.63 3.37 3.83 -0.85 -1.26 - QoQ % 696.77% 61.96% -148.37% -12.01% 550.59% 32.54% - Horiz. % -293.65% 49.21% 129.37% -267.46% -303.97% 67.46% 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 1.79 2.50 2.65 2.54 2.02 3.32 4.43 -45.37% QoQ % -28.40% -5.66% 4.33% 25.74% -39.16% -25.06% - Horiz. % 40.41% 56.43% 59.82% 57.34% 45.60% 74.94% 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
4th quarter financials 30 Sep 2015.pdf 
