[EDUSPEC] YoY Annual (Unaudited) Result on 2009-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 28,030 13,582 12,925 2,716 4,241 8,076 4,086 42.64% YoY % 106.38% 5.08% 375.88% -35.96% -47.49% 97.65% - Horiz. % 686.00% 332.40% 316.32% 66.47% 103.79% 197.65% 100.00%
PBT 817 2,223 -11,148 -8,832 -7,525 -2,241 -10,232 - YoY % -63.25% 119.94% -26.22% -17.37% -235.79% 78.10% - Horiz. % -7.98% -21.73% 108.95% 86.32% 73.54% 21.90% 100.00%
Tax -327 -460 196 -17 -11 -376 537 - YoY % 28.91% -334.69% 1,252.94% -54.55% 97.07% -170.02% - Horiz. % -60.89% -85.66% 36.50% -3.17% -2.05% -70.02% 100.00%
NP 490 1,763 -10,952 -8,849 -7,536 -2,617 -9,695 - YoY % -72.21% 116.10% -23.77% -17.42% -187.96% 73.01% - Horiz. % -5.05% -18.18% 112.97% 91.27% 77.73% 26.99% 100.00%
NP to SH 354 1,752 -10,952 -8,849 -7,536 -2,617 -9,695 - YoY % -79.79% 116.00% -23.77% -17.42% -187.96% 73.01% - Horiz. % -3.65% -18.07% 112.97% 91.27% 77.73% 26.99% 100.00%
Tax Rate 40.02 % 20.69 % - % - % - % - % - % - YoY % 93.43% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 193.43% 100.00% - - - - -
Total Cost 27,540 11,819 23,877 11,565 11,777 10,693 13,781 13.62% YoY % 133.01% -50.50% 106.46% -1.80% 10.14% -22.41% - Horiz. % 199.84% 85.76% 173.26% 83.92% 85.46% 77.59% 100.00%
Net Worth 14,159 595,680 4,721 1,615 10,376 18,064 16,062 -2.30% YoY % -97.62% 12,516.04% 192.33% -84.43% -42.56% 12.46% - Horiz. % 88.16% 3,708.55% 29.40% 10.06% 64.60% 112.46% 100.00%
Dividend 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 14,159 595,680 4,721 1,615 10,376 18,064 16,062 -2.30% YoY % -97.62% 12,516.04% 192.33% -84.43% -42.56% 12.46% - Horiz. % 88.16% 3,708.55% 29.40% 10.06% 64.60% 112.46% 100.00%
NOSH 321,818 291,136 177,504 138,049 137,989 138,105 106,655 22.59% YoY % 10.54% 64.02% 28.58% 0.04% -0.08% 29.49% - Horiz. % 301.74% 272.97% 166.43% 129.44% 129.38% 129.49% 100.00%
Ratio Analysis 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 1.75 % 12.98 % -84.74 % -325.81 % -177.69 % -32.40 % -237.27 % - YoY % -86.52% 115.32% 73.99% -83.36% -448.43% 86.34% - Horiz. % -0.74% -5.47% 35.71% 137.32% 74.89% 13.66% 100.00%
ROE 2.50 % 0.29 % -231.95 % -547.86 % -72.62 % -14.49 % -60.36 % - YoY % 762.07% 100.13% 57.66% -654.42% -401.17% 75.99% - Horiz. % -4.14% -0.48% 384.28% 907.65% 120.31% 24.01% 100.00%
Per Share 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 8.71 0.08 7.28 1.97 3.07 5.85 3.83 16.36% YoY % 10,787.50% -98.90% 269.54% -35.83% -47.52% 52.74% - Horiz. % 227.42% 2.09% 190.08% 51.44% 80.16% 152.74% 100.00%
EPS 0.11 0.01 -6.17 -6.41 -5.46 -1.90 -9.09 - YoY % 1,000.00% 100.16% 3.74% -17.40% -187.37% 79.10% - Horiz. % -1.21% -0.11% 67.88% 70.52% 60.07% 20.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0440 0.0340 0.0266 0.0117 0.0752 0.1308 0.1506 -20.30% YoY % 29.41% 27.82% 127.35% -84.44% -42.51% -13.15% - Horiz. % 29.22% 22.58% 17.66% 7.77% 49.93% 86.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 1.44 0.70 0.66 0.14 0.22 0.41 0.21 42.63% YoY % 105.71% 6.06% 371.43% -36.36% -46.34% 95.24% - Horiz. % 685.71% 333.33% 314.29% 66.67% 104.76% 195.24% 100.00%
EPS 0.02 0.09 -0.56 -0.45 -0.39 -0.13 -0.50 - YoY % -77.78% 116.07% -24.44% -15.38% -200.00% 74.00% - Horiz. % -4.00% -18.00% 112.00% 90.00% 78.00% 26.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0073 0.3056 0.0024 0.0008 0.0053 0.0093 0.0082 -2.12% YoY % -97.61% 12,633.33% 200.00% -84.91% -43.01% 13.41% - Horiz. % 89.02% 3,726.83% 29.27% 9.76% 64.63% 113.41% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.0900 0.1900 0.1200 0.0600 0.0600 0.1700 0.1600 -
P/RPS 1.03 245.09 1.65 3.05 1.95 2.91 4.18 -22.77% YoY % -99.58% 14,753.94% -45.90% 56.41% -32.99% -30.38% - Horiz. % 24.64% 5,863.40% 39.47% 72.97% 46.65% 69.62% 100.00%
P/EPS 81.82 1,900.00 -1.94 -0.94 -1.10 -8.97 -1.76 - YoY % -95.69% 98,038.14% -106.38% 14.55% 87.74% -409.66% - Horiz. % -4,648.86% -107,954.54% 110.23% 53.41% 62.50% 509.66% 100.00%
EY 1.22 0.05 -51.42 -106.83 -91.02 -11.15 -56.81 - YoY % 2,340.00% 100.10% 51.87% -17.37% -716.32% 80.37% - Horiz. % -2.15% -0.09% 90.51% 188.05% 160.22% 19.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.05 5.59 4.51 5.13 0.80 1.30 1.06 12.94% YoY % -63.33% 23.95% -12.09% 541.25% -38.46% 22.64% - Horiz. % 193.40% 527.36% 425.47% 483.96% 75.47% 122.64% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/11/11 30/11/10 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1200 0.2000 0.1400 0.0400 0.0900 0.1000 0.1900 -
P/RPS 1.38 257.99 1.92 2.03 2.93 1.71 4.96 -21.02% YoY % -99.47% 13,336.98% -5.42% -30.72% 71.35% -65.52% - Horiz. % 27.82% 5,201.41% 38.71% 40.93% 59.07% 34.48% 100.00%
P/EPS 109.09 2,000.00 -2.27 -0.62 -1.65 -5.28 -2.09 - YoY % -94.55% 88,205.73% -266.13% 62.42% 68.75% -152.63% - Horiz. % -5,219.62% -95,693.79% 108.61% 29.67% 78.95% 252.63% 100.00%
EY 0.92 0.05 -44.07 -160.25 -60.68 -18.95 -47.84 - YoY % 1,740.00% 100.11% 72.50% -164.09% -220.21% 60.39% - Horiz. % -1.92% -0.10% 92.12% 334.97% 126.84% 39.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.73 5.88 5.26 3.42 1.20 0.76 1.26 15.33% YoY % -53.57% 11.79% 53.80% 185.00% 57.89% -39.68% - Horiz. % 216.67% 466.67% 417.46% 271.43% 95.24% 60.32% 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 4th Quarter announcement-Condensed -30 04 09 (final).xls 
