[EDUSPEC] QoQ TTM Result on 2017-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 45,561 49,550 64,191 83,364 81,519 81,457 83,395 -33.10% QoQ % -8.05% -22.81% -23.00% 2.26% 0.08% -2.32% - Horiz. % 54.63% 59.42% 76.97% 99.96% 97.75% 97.68% 100.00%
PBT -14,899 -13,904 -5,308 7,259 7,293 7,188 12,952 - QoQ % -7.16% -161.94% -173.12% -0.47% 1.46% -44.50% - Horiz. % -115.03% -107.35% -40.98% 56.05% 56.31% 55.50% 100.00%
Tax -666 -247 -1,960 -2,376 -2,359 -2,109 -422 35.44% QoQ % -169.64% 87.40% 17.51% -0.72% -11.85% -399.76% - Horiz. % 157.82% 58.53% 464.45% 563.03% 559.00% 499.76% 100.00%
NP -15,565 -14,151 -7,268 4,883 4,934 5,079 12,530 - QoQ % -9.99% -94.70% -248.84% -1.03% -2.85% -59.47% - Horiz. % -124.22% -112.94% -58.00% 38.97% 39.38% 40.53% 100.00%
NP to SH -12,213 -11,278 -5,957 4,393 4,105 4,458 10,601 - QoQ % -8.29% -89.32% -235.60% 7.02% -7.92% -57.95% - Horiz. % -115.21% -106.39% -56.19% 41.44% 38.72% 42.05% 100.00%
Tax Rate - % - % - % 32.73 % 32.35 % 29.34 % 3.26 % - QoQ % 0.00% 0.00% 0.00% 1.17% 10.26% 800.00% - Horiz. % 0.00% 0.00% 0.00% 1,003.99% 992.33% 900.00% 100.00%
Total Cost 61,126 63,701 71,459 78,481 76,585 76,378 70,865 -9.36% QoQ % -4.04% -10.86% -8.95% 2.48% 0.27% 7.78% - Horiz. % 86.26% 89.89% 100.84% 110.75% 108.07% 107.78% 100.00%
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 12,223,713 119,422 0.19% QoQ % -98.96% -1.23% 9,614.59% 15.77% -99.15% 10,135.66% - Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 10,235.66% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 0 0 0 0 0 0 0 - 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 12,223,713 119,422 0.19% QoQ % -98.96% -1.23% 9,614.59% 15.77% -99.15% 10,135.66% - Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 10,235.66% 100.00%
NOSH 989,797 920,331 917,129 915,247 790,576 866,930 853,020 10.39% QoQ % 7.55% 0.35% 0.21% 15.77% -8.81% 1.63% - Horiz. % 116.03% 107.89% 107.52% 107.29% 92.68% 101.63% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -34.16 % -28.56 % -11.32 % 5.86 % 6.05 % 6.24 % 15.02 % - QoQ % -19.61% -152.30% -293.17% -3.14% -3.04% -58.46% - Horiz. % -227.43% -190.15% -75.37% 39.01% 40.28% 41.54% 100.00%
ROE -10.20 % -0.10 % -0.05 % 3.66 % 3.96 % 0.04 % 8.88 % - QoQ % -10,100.00% -100.00% -101.37% -7.58% 9,800.00% -99.55% - Horiz. % -114.86% -1.13% -0.56% 41.22% 44.59% 0.45% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.60 5.38 7.00 9.11 10.31 9.40 9.78 -39.44% QoQ % -14.50% -23.14% -23.16% -11.64% 9.68% -3.89% - Horiz. % 47.03% 55.01% 71.57% 93.15% 105.42% 96.11% 100.00%
EPS -1.23 -1.23 -0.65 0.48 0.52 0.51 1.24 - QoQ % 0.00% -89.23% -235.42% -7.69% 1.96% -58.87% - Horiz. % -99.19% -99.19% -52.42% 38.71% 41.94% 41.13% 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 0.1210 12.5000 12.7000 0.1310 0.1310 14.1000 0.1400 -9.24% QoQ % -99.03% -1.57% 9,594.66% 0.00% -99.07% 9,971.43% - Horiz. % 86.43% 8,928.57% 9,071.43% 93.57% 93.57% 10,071.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.34 2.54 3.29 4.28 4.18 4.18 4.28 -33.06% QoQ % -7.87% -22.80% -23.13% 2.39% 0.00% -2.34% - Horiz. % 54.67% 59.35% 76.87% 100.00% 97.66% 97.66% 100.00%
EPS -0.63 -0.58 -0.31 0.23 0.21 0.23 0.54 - QoQ % -8.62% -87.10% -234.78% 9.52% -8.70% -57.41% - Horiz. % -116.67% -107.41% -57.41% 42.59% 38.89% 42.59% 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 0.0615 5.9027 5.9763 0.0615 0.0531 6.2719 0.0613 0.22% QoQ % -98.96% -1.23% 9,617.56% 15.82% -99.15% 10,131.49% - Horiz. % 100.33% 9,629.20% 9,749.27% 100.33% 86.62% 10,231.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1350 0.1300 0.1550 0.1850 0.1950 0.2400 0.2550 -
P/RPS 2.93 2.41 2.21 2.03 1.89 2.55 2.61 7.99% QoQ % 21.58% 9.05% 8.87% 7.41% -25.88% -2.30% - Horiz. % 112.26% 92.34% 84.67% 77.78% 72.41% 97.70% 100.00%
P/EPS -10.94 -10.61 -23.86 38.54 37.55 46.67 20.52 - QoQ % -3.11% 55.53% -161.91% 2.64% -19.54% 127.44% - Horiz. % -53.31% -51.71% -116.28% 187.82% 182.99% 227.44% 100.00%
EY -9.14 -9.43 -4.19 2.59 2.66 2.14 4.87 - QoQ % 3.08% -125.06% -261.78% -2.63% 24.30% -56.06% - Horiz. % -187.68% -193.63% -86.04% 53.18% 54.62% 43.94% 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 1.12 0.01 0.01 1.41 1.49 0.02 1.82 -27.59% QoQ % 11,100.00% 0.00% -99.29% -5.37% 7,350.00% -98.90% - Horiz. % 61.54% 0.55% 0.55% 77.47% 81.87% 1.10% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 30/05/17 27/02/17 30/11/16 30/08/16 -
Price 0.1050 0.1300 0.1400 0.1500 0.1850 0.2000 0.2500 -
P/RPS 2.28 2.41 2.00 1.65 1.79 2.13 2.56 -7.41% QoQ % -5.39% 20.50% 21.21% -7.82% -15.96% -16.80% - Horiz. % 89.06% 94.14% 78.12% 64.45% 69.92% 83.20% 100.00%
P/EPS -8.51 -10.61 -21.55 31.25 35.63 38.89 20.12 - QoQ % 19.79% 50.77% -168.96% -12.29% -8.38% 93.29% - Horiz. % -42.30% -52.73% -107.11% 155.32% 177.09% 193.29% 100.00%
EY -11.75 -9.43 -4.64 3.20 2.81 2.57 4.97 - QoQ % -24.60% -103.23% -245.00% 13.88% 9.34% -48.29% - Horiz. % -236.42% -189.74% -93.36% 64.39% 56.54% 51.71% 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 0.87 0.01 0.01 1.15 1.41 0.01 1.79 -38.10% QoQ % 8,600.00% 0.00% -99.13% -18.44% 14,000.00% -99.44% - Horiz. % 48.60% 0.56% 0.56% 64.25% 78.77% 0.56% 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-2nd quarter financials 31 Mar 2017.pdf 
