[EDUSPEC] YoY Annualized Quarter Result on 2016-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 0 35,608 51,796 47,982 43,366 28,394 24,754 - YoY % 0.00% -31.25% 7.95% 10.64% 52.73% 14.70% - Horiz. % 0.00% 143.85% 209.24% 193.84% 175.19% 114.70% 100.00%
PBT 0 -83,826 -12,292 -12,434 -12,658 -6,620 -5,220 - YoY % 0.00% -581.96% 1.14% 1.77% -91.21% -26.82% - Horiz. % -0.00% 1,605.86% 235.48% 238.20% 242.49% 126.82% 100.00%
Tax 0 -346 -66 -322 -28 -8 -24 - YoY % 0.00% -424.24% 79.50% -1,050.00% -250.00% 66.67% - Horiz. % -0.00% 1,441.67% 275.00% 1,341.67% 116.67% 33.33% 100.00%
NP 0 -84,172 -12,358 -12,756 -12,686 -6,628 -5,244 - YoY % 0.00% -581.11% 3.12% -0.55% -91.40% -26.39% - Horiz. % -0.00% 1,605.11% 235.66% 243.25% 241.91% 126.39% 100.00%
NP to SH 0 -83,694 -11,782 -12,054 -11,446 -6,616 -5,274 - YoY % 0.00% -610.35% 2.26% -5.31% -73.00% -25.45% - Horiz. % -0.00% 1,586.92% 223.40% 228.56% 217.03% 125.45% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 0 119,780 64,154 60,738 56,052 35,022 29,998 - YoY % 0.00% 86.71% 5.62% 8.36% 60.05% 16.75% - Horiz. % 0.00% 399.29% 213.86% 202.47% 186.85% 116.75% 100.00%
Net Worth - 81,649 119,897 94,781 82,751 5,180,453 12,229 - YoY % 0.00% -31.90% 26.50% 14.54% -98.40% 42,260.08% - Horiz. % 0.00% 667.64% 980.39% 775.02% 676.65% 42,360.08% 100.00%
Dividend 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth - 81,649 119,897 94,781 82,751 5,180,453 12,229 - YoY % 0.00% -31.90% 26.50% 14.54% -98.40% 42,260.08% - Horiz. % 0.00% 667.64% 980.39% 775.02% 676.65% 42,360.08% 100.00%
NOSH 997,751 995,730 915,247 846,263 773,378 624,150 382,173 19.36% YoY % 0.20% 8.79% 8.15% 9.42% 23.91% 63.32% - Horiz. % 261.07% 260.54% 239.48% 221.43% 202.36% 163.32% 100.00%
Ratio Analysis 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin - % -236.39 % -23.86 % -26.58 % -29.25 % -23.34 % -21.18 % - YoY % 0.00% -890.74% 10.23% 9.13% -25.32% -10.20% - Horiz. % 0.00% 1,116.10% 112.65% 125.50% 138.10% 110.20% 100.00%
ROE - % -102.50 % -9.83 % -12.72 % -13.83 % -0.13 % -43.13 % - YoY % 0.00% -942.73% 22.72% 8.03% -10,538.46% 99.70% - Horiz. % 0.00% 237.65% 22.79% 29.49% 32.07% 0.30% 100.00%
Per Share 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS - 3.58 5.66 5.67 5.61 4.55 6.48 - YoY % 0.00% -36.75% -0.18% 1.07% 23.30% -29.78% - Horiz. % 0.00% 55.25% 87.35% 87.50% 86.57% 70.22% 100.00%
EPS 0.00 -8.40 -1.28 -1.42 -1.48 -1.06 -1.38 - YoY % 0.00% -556.25% 9.86% 4.05% -39.62% 23.19% - Horiz. % -0.00% 608.70% 92.75% 102.90% 107.25% 76.81% 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 - 0.0820 0.1310 0.1120 0.1070 8.3000 0.0320 - YoY % 0.00% -37.40% 16.96% 4.67% -98.71% 25,837.50% - Horiz. % 0.00% 256.25% 409.37% 350.00% 334.37% 25,937.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS - 1.83 2.66 2.46 2.23 1.46 1.27 - YoY % 0.00% -31.20% 8.13% 10.31% 52.74% 14.96% - Horiz. % 0.00% 144.09% 209.45% 193.70% 175.59% 114.96% 100.00%
EPS 0.00 -4.29 -0.60 -0.62 -0.59 -0.34 -0.27 - YoY % 0.00% -615.00% 3.23% -5.08% -73.53% -25.93% - Horiz. % -0.00% 1,588.89% 222.22% 229.63% 218.52% 125.93% 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 - 0.0419 0.0615 0.0486 0.0425 2.6581 0.0063 - YoY % 0.00% -31.87% 26.54% 14.35% -98.40% 42,092.06% - Horiz. % 0.00% 665.08% 976.19% 771.43% 674.60% 42,192.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/18 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.0450 0.1000 0.1850 0.2850 0.3600 0.2600 0.0800 -
P/RPS 0.00 2.80 3.27 5.03 6.42 5.72 1.24 - YoY % 0.00% -14.37% -34.99% -21.65% 12.24% 361.29% - Horiz. % 0.00% 225.81% 263.71% 405.65% 517.74% 461.29% 100.00%
P/EPS 0.00 -1.19 -14.37 -20.01 -24.32 -24.53 -5.80 - YoY % 0.00% 91.72% 28.19% 17.72% 0.86% -322.93% - Horiz. % -0.00% 20.52% 247.76% 345.00% 419.31% 422.93% 100.00%
EY 0.00 -84.05 -6.96 -5.00 -4.11 -4.08 -17.25 - YoY % 0.00% -1,107.61% -39.20% -21.65% -0.74% 76.35% - Horiz. % -0.00% 487.25% 40.35% 28.99% 23.83% 23.65% 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 0.00 1.22 1.41 2.54 3.36 0.03 2.50 - YoY % 0.00% -13.48% -44.49% -24.40% 11,100.00% -98.80% - Horiz. % 0.00% 48.80% 56.40% 101.60% 134.40% 1.20% 100.00%
Price Multiplier on Announcement Date 31/08/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date - 24/05/18 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 -
Price 0.0000 0.0700 0.1500 0.2800 0.3550 0.2600 0.0950 -
P/RPS 0.00 1.96 2.65 4.94 6.33 5.72 1.47 - YoY % 0.00% -26.04% -46.36% -21.96% 10.66% 289.12% - Horiz. % 0.00% 133.33% 180.27% 336.05% 430.61% 389.12% 100.00%
P/EPS 0.00 -0.83 -11.65 -19.66 -23.99 -24.53 -6.88 - YoY % 0.00% 92.88% 40.74% 18.05% 2.20% -256.54% - Horiz. % -0.00% 12.06% 169.33% 285.76% 348.69% 356.54% 100.00%
EY 0.00 -120.08 -8.58 -5.09 -4.17 -4.08 -14.53 - YoY % 0.00% -1,299.53% -68.57% -22.06% -2.21% 71.92% - Horiz. % -0.00% 826.43% 59.05% 35.03% 28.70% 28.08% 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 0.00 0.85 1.15 2.50 3.32 0.03 2.97 - YoY % 0.00% -26.09% -54.00% -24.70% 10,966.67% -98.99% - Horiz. % 0.00% 28.62% 38.72% 84.18% 111.78% 1.01% 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
2nd Qtr Financial Results.pdf 
