[EDUSPEC] YoY Annualized Quarter Result on 2010-06-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - - CAGR
Revenue 43,465 23,776 49,550 79,344 0 - - - YoY % 82.81% -52.02% -37.55% 0.00% - - - Horiz. % 54.78% 29.97% 62.45% 100.00% - - -
PBT -52,476 -20,392 -13,904 15,924 0 - - - YoY % -157.34% -46.66% -187.31% 0.00% - - - Horiz. % -329.54% -128.06% -87.31% 100.00% - - -
Tax -397 -32 -666 -420 0 - - - YoY % -1,140.91% 95.20% -58.57% 0.00% - - - Horiz. % 94.55% 7.62% 158.57% 100.00% - - -
NP -52,873 -20,424 -14,570 15,504 0 - - - YoY % -158.88% -40.18% -193.98% 0.00% - - - Horiz. % -341.03% -131.73% -93.98% 100.00% - - -
NP to SH -52,575 -20,184 -11,881 15,372 0 - - - YoY % -160.48% -69.88% -177.29% 0.00% - - - Horiz. % -342.02% -131.30% -77.29% 100.00% - - -
Tax Rate - % - % - % 2.64 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 96,338 44,200 64,120 63,840 0 - - - YoY % 117.96% -31.07% 0.44% 0.00% - - - Horiz. % 150.91% 69.24% 100.44% 100.00% - - -
Net Worth 74,907 119,765 11,504,137 9,025 - - - - YoY % -37.45% -98.96% 127,366.47% 0.00% - - - Horiz. % 829.98% 1,327.01% 127,466.47% 100.00% - - -
Dividend 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - - CAGR
Net Worth 74,907 119,765 11,504,137 9,025 - - - - YoY % -37.45% -98.96% 127,366.47% 0.00% - - - Horiz. % 829.98% 1,327.01% 127,466.47% 100.00% - - -
NOSH 998,770 989,797 920,331 291,136 138,049 - - 23.83% YoY % 0.91% 7.55% 216.12% 110.89% - - - Horiz. % 723.48% 716.98% 666.67% 210.89% 100.00% - -
Ratio Analysis 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - - CAGR
NP Margin -121.64 % -85.90 % -29.40 % 19.54 % - % - % - % - YoY % -41.61% -192.18% -250.46% 0.00% - - - Horiz. % -622.52% -439.61% -150.46% 100.00% - - -
ROE -70.19 % -16.85 % -0.10 % 170.32 % - % - % - % - YoY % -316.56% -16,750.00% -100.06% 0.00% - - - Horiz. % -41.21% -9.89% -0.06% 100.00% - - -
Per Share 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - - CAGR
RPS 4.35 2.40 5.38 27.25 - - - - YoY % 81.25% -55.39% -80.26% 0.00% - - - Horiz. % 15.96% 8.81% 19.74% 100.00% - - -
EPS -5.27 -2.04 -1.29 5.28 0.00 - - - YoY % -158.33% -58.14% -124.43% 0.00% - - - Horiz. % -99.81% -38.64% -24.43% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.0750 0.1210 12.5000 0.0310 - - - - YoY % -38.02% -99.03% 40,222.58% 0.00% - - - Horiz. % 241.94% 390.32% 40,322.58% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,948,967 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - - CAGR
RPS 2.23 1.22 2.54 4.07 - - - - YoY % 82.79% -51.97% -37.59% 0.00% - - - Horiz. % 54.79% 29.98% 62.41% 100.00% - - -
EPS -2.70 -1.04 -0.61 0.79 0.00 - - - YoY % -159.62% -70.49% -177.22% 0.00% - - - Horiz. % -341.77% -131.65% -77.22% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.0384 0.0615 5.9027 0.0046 - - - - YoY % -37.56% -98.96% 128,219.55% 0.00% - - - Horiz. % 834.78% 1,336.96% 128,319.55% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - - CAGR
Date 28/09/18 29/12/17 29/09/17 30/06/10 30/06/09 - - -
Price 0.0450 0.1350 0.1300 0.1400 0.0400 - - -
P/RPS 1.03 5.62 2.41 0.51 0.00 - - - YoY % -81.67% 133.20% 372.55% 0.00% - - - Horiz. % 201.96% 1,101.96% 472.55% 100.00% - - -
P/EPS -0.85 -6.62 -10.07 2.65 0.00 - - - YoY % 87.16% 34.26% -480.00% 0.00% - - - Horiz. % -32.08% -249.81% -380.00% 100.00% - - -
EY -116.98 -15.11 -9.93 37.71 0.00 - - - YoY % -674.19% -52.17% -126.33% 0.00% - - - Horiz. % -310.21% -40.07% -26.33% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.60 1.12 0.01 4.52 0.00 - - - YoY % -46.43% 11,100.00% -99.78% 0.00% - - - Horiz. % 13.27% 24.78% 0.22% 100.00% - - -
Price Multiplier on Announcement Date 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - - CAGR
Date 28/11/18 27/02/18 30/11/17 25/08/10 - - - -
Price 0.0400 0.1050 0.1300 0.1400 0.0000 - - -
P/RPS 0.92 4.37 2.41 0.51 0.00 - - - YoY % -78.95% 81.33% 372.55% 0.00% - - - Horiz. % 180.39% 856.86% 472.55% 100.00% - - -
P/EPS -0.76 -5.15 -10.07 2.65 0.00 - - - YoY % 85.24% 48.86% -480.00% 0.00% - - - Horiz. % -28.68% -194.34% -380.00% 100.00% - - -
EY -131.60 -19.42 -9.93 37.71 0.00 - - - YoY % -577.65% -95.57% -126.33% 0.00% - - - Horiz. % -348.98% -51.50% -26.33% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.53 0.87 0.01 4.52 0.00 - - - YoY % -39.08% 8,600.00% -99.78% 0.00% - - - Horiz. % 11.73% 19.25% 0.22% 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
EDUSPEC-Notes May & June 2010.doc 
