[EDUSPEC] YoY Annual (Unaudited) Result on 2012-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Revenue 76,008 58,422 34,091 29,066 28,030 13,582 12,925 38.65% YoY % 30.10% 71.37% 17.29% 3.70% 106.38% 5.08% - Horiz. % 588.07% 452.01% 263.76% 224.88% 216.87% 105.08% 100.00%
PBT 11,949 8,768 1,100 707 817 2,223 -11,148 - YoY % 36.28% 697.09% 55.59% -13.46% -63.25% 119.94% - Horiz. % -107.19% -78.65% -9.87% -6.34% -7.33% -19.94% 100.00%
Tax -751 -365 -252 -160 -327 -460 196 - YoY % -105.75% -44.84% -57.50% 51.07% 28.91% -334.69% - Horiz. % -383.16% -186.22% -128.57% -81.63% -166.84% -234.69% 100.00%
NP 11,198 8,403 848 547 490 1,763 -10,952 - YoY % 33.26% 890.92% 55.03% 11.63% -72.21% 116.10% - Horiz. % -102.25% -76.73% -7.74% -4.99% -4.47% -16.10% 100.00%
NP to SH 9,790 6,884 854 549 354 1,752 -10,952 - YoY % 42.21% 706.09% 55.56% 55.08% -79.79% 116.00% - Horiz. % -89.39% -62.86% -7.80% -5.01% -3.23% -16.00% 100.00%
Tax Rate 6.29 % 4.16 % 22.91 % 22.63 % 40.02 % 20.69 % - % - YoY % 51.20% -81.84% 1.24% -43.45% 93.43% 0.00% - Horiz. % 30.40% 20.11% 110.73% 109.38% 193.43% 100.00% -
Total Cost 64,810 50,019 33,243 28,519 27,540 11,819 23,877 20.22% YoY % 29.57% 50.46% 16.56% 3.55% 133.01% -50.50% - Horiz. % 271.43% 209.49% 139.23% 119.44% 115.34% 49.50% 100.00%
Net Worth 100,327 57,446 15,777 1,427,399 14,159 595,680 4,721 75.71% YoY % 74.65% 264.10% -98.89% 9,980.51% -97.62% 12,516.04% - Horiz. % 2,124.85% 1,216.66% 334.15% 30,231.23% 299.90% 12,616.04% 100.00%
Dividend 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 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 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Net Worth 100,327 57,446 15,777 1,427,399 14,159 595,680 4,721 75.71% YoY % 74.65% 264.10% -98.89% 9,980.51% -97.62% 12,516.04% - Horiz. % 2,124.85% 1,216.66% 334.15% 30,231.23% 299.90% 12,616.04% 100.00%
NOSH 809,090 692,121 384,814 365,999 321,818 291,136 177,504 32.28% YoY % 16.90% 79.86% 5.14% 13.73% 10.54% 64.02% - Horiz. % 455.82% 389.92% 216.79% 206.19% 181.30% 164.02% 100.00%
Ratio Analysis 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
NP Margin 14.73 % 14.38 % 2.49 % 1.88 % 1.75 % 12.98 % -84.74 % - YoY % 2.43% 477.51% 32.45% 7.43% -86.52% 115.32% - Horiz. % -17.38% -16.97% -2.94% -2.22% -2.07% -15.32% 100.00%
ROE 9.76 % 11.98 % 5.41 % 0.04 % 2.50 % 0.29 % -231.95 % - YoY % -18.53% 121.44% 13,425.00% -98.40% 762.07% 100.13% - Horiz. % -4.21% -5.16% -2.33% -0.02% -1.08% -0.13% 100.00%
Per Share 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
RPS 9.39 8.44 8.86 7.94 8.71 0.08 7.28 4.81% YoY % 11.26% -4.74% 11.59% -8.84% 10,787.50% -98.90% - Horiz. % 128.98% 115.93% 121.70% 109.07% 119.64% 1.10% 100.00%
EPS 1.21 0.99 0.27 0.15 0.11 0.01 -6.17 - YoY % 22.22% 266.67% 80.00% 36.36% 1,000.00% 100.16% - Horiz. % -19.61% -16.05% -4.38% -2.43% -1.78% -0.16% 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 0.1240 0.0830 0.0410 3.9000 0.0440 0.0340 0.0266 32.83% YoY % 49.40% 102.44% -98.95% 8,763.64% 29.41% 27.82% - Horiz. % 466.17% 312.03% 154.14% 14,661.65% 165.41% 127.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,017,717 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
RPS 2.52 1.94 1.13 0.96 0.93 0.45 0.43 38.56% YoY % 29.90% 71.68% 17.71% 3.23% 106.67% 4.65% - Horiz. % 586.05% 451.16% 262.79% 223.26% 216.28% 104.65% 100.00%
EPS 0.32 0.23 0.03 0.02 0.01 0.06 -0.36 - YoY % 39.13% 666.67% 50.00% 100.00% -83.33% 116.67% - Horiz. % -88.89% -63.89% -8.33% -5.56% -2.78% -16.67% 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 0.0332 0.0190 0.0052 0.4730 0.0047 0.1974 0.0016 74.95% YoY % 74.74% 265.38% -98.90% 9,963.83% -97.62% 12,237.50% - Horiz. % 2,075.00% 1,187.50% 325.00% 29,562.50% 293.75% 12,337.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/04/10 -
Price 0.2550 0.2650 0.1250 0.0900 0.0900 0.1900 0.1200 -
P/RPS 2.71 3.14 1.41 1.13 1.03 245.09 1.65 9.58% YoY % -13.69% 122.70% 24.78% 9.71% -99.58% 14,753.94% - Horiz. % 164.24% 190.30% 85.45% 68.48% 62.42% 14,853.94% 100.00%
P/EPS 21.07 26.64 56.33 60.00 81.82 1,900.00 -1.94 - YoY % -20.91% -52.71% -6.12% -26.67% -95.69% 98,038.14% - Horiz. % -1,086.08% -1,373.20% -2,903.61% -3,092.78% -4,217.53% -97,938.14% 100.00%
EY 4.75 3.75 1.78 1.67 1.22 0.05 -51.42 - YoY % 26.67% 110.67% 6.59% 36.89% 2,340.00% 100.10% - Horiz. % -9.24% -7.29% -3.46% -3.25% -2.37% -0.10% 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 2.06 3.19 3.05 0.02 2.05 5.59 4.51 -13.46% YoY % -35.42% 4.59% 15,150.00% -99.02% -63.33% 23.95% - Horiz. % 45.68% 70.73% 67.63% 0.44% 45.45% 123.95% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Date 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 30/06/10 -
Price 0.3150 0.2950 0.1250 0.0800 0.1200 0.2000 0.1400 -
P/RPS 3.35 3.49 1.41 1.01 1.38 257.99 1.92 10.81% YoY % -4.01% 147.52% 39.60% -26.81% -99.47% 13,336.98% - Horiz. % 174.48% 181.77% 73.44% 52.60% 71.88% 13,436.98% 100.00%
P/EPS 26.03 29.66 56.33 53.33 109.09 2,000.00 -2.27 - YoY % -12.24% -47.35% 5.63% -51.11% -94.55% 88,205.73% - Horiz. % -1,146.70% -1,306.61% -2,481.50% -2,349.34% -4,805.73% -88,105.73% 100.00%
EY 3.84 3.37 1.78 1.88 0.92 0.05 -44.07 - YoY % 13.95% 89.33% -5.32% 104.35% 1,740.00% 100.11% - Horiz. % -8.71% -7.65% -4.04% -4.27% -2.09% -0.11% 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 2.54 3.55 3.05 0.02 2.73 5.88 5.26 -12.56% YoY % -28.45% 16.39% 15,150.00% -99.27% -53.57% 11.79% - Horiz. % 48.29% 67.49% 57.98% 0.38% 51.90% 111.79% 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 Announcement 30 Sep 2012.pdf 
