[EDUSPEC] YoY Quarter Result on 2014-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 9,933 9,871 8,938 4,849 4,075 4,575 4,557 13.85% YoY % 0.63% 10.44% 84.33% 18.99% -10.93% 0.39% - Horiz. % 217.97% 216.61% 196.14% 106.41% 89.42% 100.39% 100.00%
PBT -4,103 -4,208 -3,641 -3,796 -2,659 -2,545 -2,312 10.02% YoY % 2.50% -15.57% 4.08% -42.76% -4.48% -10.08% - Horiz. % 177.47% 182.01% 157.48% 164.19% 115.01% 110.08% 100.00%
Tax -8 -153 0 -3 -5 -19 -9 -1.94% YoY % 94.77% 0.00% 0.00% 40.00% 73.68% -111.11% - Horiz. % 88.89% 1,700.00% -0.00% 33.33% 55.56% 211.11% 100.00%
NP -4,111 -4,361 -3,641 -3,799 -2,664 -2,564 -2,321 9.99% YoY % 5.73% -19.77% 4.16% -42.61% -3.90% -10.47% - Horiz. % 177.12% 187.89% 156.87% 163.68% 114.78% 110.47% 100.00%
NP to SH -4,714 -4,160 -3,384 -3,787 -2,643 -2,545 -2,087 14.53% YoY % -13.32% -22.93% 10.64% -43.28% -3.85% -21.95% - Horiz. % 225.87% 199.33% 162.15% 181.46% 126.64% 121.95% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 14,044 14,232 12,579 8,648 6,739 7,139 6,878 12.62% YoY % -1.32% 13.14% 45.46% 28.33% -5.60% 3.79% - Horiz. % 204.19% 206.92% 182.89% 125.73% 97.98% 103.79% 100.00%
Net Worth 103,565 95,934 60,758 52,132 12,257 12,171 8,889 50.51% YoY % 7.95% 57.90% 16.55% 325.32% 0.70% 36.92% - Horiz. % 1,165.03% 1,079.19% 683.48% 586.45% 137.89% 136.92% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 103,565 95,934 60,758 52,132 12,257 12,171 8,889 50.51% YoY % 7.95% 57.90% 16.55% 325.32% 0.70% 36.92% - Horiz. % 1,165.03% 1,079.19% 683.48% 586.45% 137.89% 136.92% 100.00%
NOSH 790,576 848,979 769,090 491,818 383,043 368,840 329,242 15.70% YoY % -6.88% 10.39% 56.38% 28.40% 3.85% 12.03% - Horiz. % 240.12% 257.86% 233.59% 149.38% 116.34% 112.03% 100.00%
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -41.39 % -44.18 % -40.74 % -78.35 % -65.37 % -56.04 % -50.93 % -3.39% YoY % 6.32% -8.44% 48.00% -19.86% -16.65% -10.03% - Horiz. % 81.27% 86.75% 79.99% 153.84% 128.35% 110.03% 100.00%
ROE -4.55 % -4.34 % -5.57 % -7.26 % -21.56 % -20.91 % -23.48 % -23.91% YoY % -4.84% 22.08% 23.28% 66.33% -3.11% 10.95% - Horiz. % 19.38% 18.48% 23.72% 30.92% 91.82% 89.05% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.26 1.16 1.16 0.99 1.06 1.24 1.38 -1.50% YoY % 8.62% 0.00% 17.17% -6.60% -14.52% -10.14% - Horiz. % 91.30% 84.06% 84.06% 71.74% 76.81% 89.86% 100.00%
EPS -0.52 -0.49 -0.44 -0.77 -0.69 -0.69 -0.66 -3.89% YoY % -6.12% -11.36% 42.86% -11.59% 0.00% -4.55% - Horiz. % 78.79% 74.24% 66.67% 116.67% 104.55% 104.55% 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 0.1310 0.1130 0.0790 0.1060 0.0320 0.0330 0.0270 30.08% YoY % 15.93% 43.04% -25.47% 231.25% -3.03% 22.22% - Horiz. % 485.19% 418.52% 292.59% 392.59% 118.52% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.90 0.90 0.81 0.44 0.37 0.42 0.41 13.99% YoY % 0.00% 11.11% 84.09% 18.92% -11.90% 2.44% - Horiz. % 219.51% 219.51% 197.56% 107.32% 90.24% 102.44% 100.00%
EPS -0.43 -0.38 -0.31 -0.34 -0.24 -0.23 -0.19 14.57% YoY % -13.16% -22.58% 8.82% -41.67% -4.35% -21.05% - Horiz. % 226.32% 200.00% 163.16% 178.95% 126.32% 121.05% 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 0.0940 0.0871 0.0551 0.0473 0.0111 0.0110 0.0081 50.41% YoY % 7.92% 58.08% 16.49% 326.13% 0.91% 35.80% - Horiz. % 1,160.49% 1,075.31% 680.25% 583.95% 137.04% 135.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1950 0.3150 0.2450 0.1600 0.0900 0.1100 0.1700 -
P/RPS 15.52 27.09 21.08 16.23 8.46 8.87 12.28 3.98% YoY % -42.71% 28.51% 29.88% 91.84% -4.62% -27.77% - Horiz. % 126.38% 220.60% 171.66% 132.17% 68.89% 72.23% 100.00%
P/EPS -32.70 -64.29 -55.68 -20.78 -13.04 -15.94 -26.82 3.36% YoY % 49.14% -15.46% -167.95% -59.36% 18.19% 40.57% - Horiz. % 121.92% 239.71% 207.61% 77.48% 48.62% 59.43% 100.00%
EY -3.06 -1.56 -1.80 -4.81 -7.67 -6.27 -3.73 -3.24% YoY % -96.15% 13.33% 62.58% 37.29% -22.33% -68.10% - Horiz. % 82.04% 41.82% 48.26% 128.95% 205.63% 168.10% 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 1.49 2.79 3.10 1.51 2.81 3.33 6.30 -21.34% YoY % -46.59% -10.00% 105.30% -46.26% -15.62% -47.14% - Horiz. % 23.65% 44.29% 49.21% 23.97% 44.60% 52.86% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 21/02/11 -
Price 0.1850 0.3000 0.3500 0.2850 0.0900 0.1100 0.1400 -
P/RPS 14.72 25.80 30.12 28.91 8.46 8.87 10.11 6.46% YoY % -42.95% -14.34% 4.19% 241.73% -4.62% -12.27% - Horiz. % 145.60% 255.19% 297.92% 285.95% 83.68% 87.73% 100.00%
P/EPS -31.03 -61.22 -79.55 -37.01 -13.04 -15.94 -22.09 5.82% YoY % 49.31% 23.04% -114.94% -183.82% 18.19% 27.84% - Horiz. % 140.47% 277.14% 360.12% 167.54% 59.03% 72.16% 100.00%
EY -3.22 -1.63 -1.26 -2.70 -7.67 -6.27 -4.53 -5.53% YoY % -97.55% -29.37% 53.33% 64.80% -22.33% -38.41% - Horiz. % 71.08% 35.98% 27.81% 59.60% 169.32% 138.41% 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 1.41 2.65 4.43 2.69 2.81 3.33 5.19 -19.51% YoY % -46.79% -40.18% 64.68% -4.27% -15.62% -35.84% - Horiz. % 27.17% 51.06% 85.36% 51.83% 54.14% 64.16% 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
1st quarter financials 31 December 2014.pdf 
