[EDUSPEC] YoY Cumulative Quarter Result on 2015-06-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,176 38,555 55,821 48,434 29,366 22,338 22,140 4.70% YoY % -24.33% -30.93% 15.25% 64.93% 31.46% 0.89% - Horiz. % 131.78% 174.14% 252.13% 218.76% 132.64% 100.89% 100.00%
PBT -45,114 -10,577 1,919 916 124 -434 607 - YoY % -326.53% -651.17% 109.50% 638.71% 128.57% -171.50% - Horiz. % -7,432.29% -1,742.50% 316.14% 150.91% 20.43% -71.50% 100.00%
Tax -38 -51 -176 -110 -7 -18 -96 -14.31% YoY % 25.49% 71.02% -60.00% -1,471.43% 61.11% 81.25% - Horiz. % 39.58% 53.12% 183.33% 114.58% 7.29% 18.75% 100.00%
NP -45,152 -10,628 1,743 806 117 -452 511 - YoY % -324.84% -709.75% 116.25% 588.89% 125.88% -188.45% - Horiz. % -8,836.01% -2,079.84% 341.10% 157.73% 22.90% -88.45% 100.00%
NP to SH -44,852 -8,958 1,859 1,249 176 -447 503 - YoY % -400.69% -581.87% 48.84% 609.66% 139.37% -188.87% - Horiz. % -8,916.90% -1,780.91% 369.58% 248.31% 34.99% -88.87% 100.00%
Tax Rate - % - % 9.17 % 12.01 % 5.65 % - % 15.82 % - YoY % 0.00% 0.00% -23.65% 112.57% 0.00% 0.00% - Horiz. % 0.00% 0.00% 57.96% 75.92% 35.71% 0.00% 100.00%
Total Cost 74,328 49,183 54,078 47,628 29,249 22,790 21,629 22.83% YoY % 51.13% -9.05% 13.54% 62.84% 28.34% 5.37% - Horiz. % 343.65% 227.39% 250.03% 220.20% 135.23% 105.37% 100.00%
Net Worth 78,822 11,647,538 119,422 88,991 7,304,000 14,154 14,730 32.24% YoY % -99.32% 9,653.19% 34.20% -98.78% 51,500.15% -3.91% - Horiz. % 535.09% 79,069.74% 810.71% 604.12% 49,583.48% 96.09% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 78,822 11,647,538 119,422 88,991 7,304,000 14,154 14,730 32.24% YoY % -99.32% 9,653.19% 34.20% -98.78% 51,500.15% -3.91% - Horiz. % 535.09% 79,069.74% 810.71% 604.12% 49,583.48% 96.09% 100.00%
NOSH 997,751 917,129 853,020 780,625 880,000 372,500 359,285 18.55% YoY % 8.79% 7.52% 9.27% -11.29% 136.24% 3.68% - Horiz. % 277.70% 255.26% 237.42% 217.27% 244.93% 103.68% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -154.76 % -27.57 % 3.12 % 1.66 % 0.40 % -2.02 % 2.31 % - YoY % -461.33% -983.65% 87.95% 315.00% 119.80% -187.45% - Horiz. % -6,699.57% -1,193.51% 135.06% 71.86% 17.32% -87.45% 100.00%
ROE -56.90 % -0.08 % 1.56 % 1.40 % 0.00 % -3.16 % 3.41 % - YoY % -71,025.00% -105.13% 11.43% 0.00% 0.00% -192.67% - Horiz. % -1,668.62% -2.35% 45.75% 41.06% 0.00% -92.67% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.92 4.20 6.54 6.20 3.34 6.00 6.16 -11.69% YoY % -30.48% -35.78% 5.48% 85.63% -44.33% -2.60% - Horiz. % 47.40% 68.18% 106.17% 100.65% 54.22% 97.40% 100.00%
EPS -4.50 -0.98 0.22 0.16 0.02 -0.12 0.14 - YoY % -359.18% -545.45% 37.50% 700.00% 116.67% -185.71% - Horiz. % -3,214.29% -700.00% 157.14% 114.29% 14.29% -85.71% 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 0.0790 12.7000 0.1400 0.1140 8.3000 0.0380 0.0410 11.55% YoY % -99.38% 8,971.43% 22.81% -98.63% 21,742.11% -7.32% - Horiz. % 192.68% 30,975.61% 341.46% 278.05% 20,243.90% 92.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.93 2.55 3.69 3.20 1.94 1.48 1.46 4.76% YoY % -24.31% -30.89% 15.31% 64.95% 31.08% 1.37% - Horiz. % 132.19% 174.66% 252.74% 219.18% 132.88% 101.37% 100.00%
EPS -2.96 -0.59 0.12 0.08 0.01 -0.03 0.03 - YoY % -401.69% -591.67% 50.00% 700.00% 133.33% -200.00% - Horiz. % -9,866.67% -1,966.67% 400.00% 266.67% 33.33% -100.00% 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 0.0521 7.6994 0.0789 0.0588 4.8282 0.0094 0.0097 32.32% YoY % -99.32% 9,658.43% 34.18% -98.78% 51,263.83% -3.09% - Horiz. % 537.11% 79,375.26% 813.40% 606.19% 49,775.26% 96.91% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.0600 0.1550 0.2550 0.3100 0.2600 0.0750 0.1100 -
P/RPS 2.05 3.69 3.90 5.00 7.79 1.25 1.79 2.29% YoY % -44.44% -5.38% -22.00% -35.82% 523.20% -30.17% - Horiz. % 114.53% 206.15% 217.88% 279.33% 435.20% 69.83% 100.00%
P/EPS -1.33 -15.87 117.01 193.75 1,300.00 -62.50 78.57 - YoY % 91.62% -113.56% -39.61% -85.10% 2,180.00% -179.55% - Horiz. % -1.69% -20.20% 148.92% 246.60% 1,654.58% -79.55% 100.00%
EY -74.92 -6.30 0.85 0.52 0.08 -1.60 1.27 - YoY % -1,089.21% -841.18% 63.46% 550.00% 105.00% -225.98% - Horiz. % -5,899.21% -496.06% 66.93% 40.94% 6.30% -125.98% 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 0.76 0.01 1.82 2.72 0.03 1.97 2.68 -18.94% YoY % 7,500.00% -99.45% -33.09% 8,966.67% -98.48% -26.49% - Horiz. % 28.36% 0.37% 67.91% 101.49% 1.12% 73.51% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 -
Price 0.0500 0.1400 0.2500 0.2300 0.2650 0.1050 0.0900 -
P/RPS 1.71 3.33 3.82 3.71 7.94 1.75 1.46 2.67% YoY % -48.65% -12.83% 2.96% -53.27% 353.71% 19.86% - Horiz. % 117.12% 228.08% 261.64% 254.11% 543.84% 119.86% 100.00%
P/EPS -1.11 -14.33 114.71 143.75 1,325.00 -87.50 64.29 - YoY % 92.25% -112.49% -20.20% -89.15% 1,614.29% -236.10% - Horiz. % -1.73% -22.29% 178.43% 223.60% 2,060.97% -136.10% 100.00%
EY -89.91 -6.98 0.87 0.70 0.08 -1.14 1.56 - YoY % -1,188.11% -902.30% 24.29% 775.00% 107.02% -173.08% - Horiz. % -5,763.46% -447.44% 55.77% 44.87% 5.13% -73.08% 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 0.63 0.01 1.79 2.02 0.03 2.76 2.20 -18.81% YoY % 6,200.00% -99.44% -11.39% 6,633.33% -98.91% 25.45% - Horiz. % 28.64% 0.45% 81.36% 91.82% 1.36% 125.45% 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
(3) 3rd Quarter results Notes 30 June 2015.pdf 
