[EDUSPEC] YoY Quarter Result on 2014-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 0 9,933 9,871 8,938 4,849 4,075 4,575 - YoY % 0.00% 0.63% 10.44% 84.33% 18.99% -10.93% - Horiz. % 0.00% 217.11% 215.76% 195.37% 105.99% 89.07% 100.00%
PBT 0 -4,103 -4,208 -3,641 -3,796 -2,659 -2,545 - YoY % 0.00% 2.50% -15.57% 4.08% -42.76% -4.48% - Horiz. % -0.00% 161.22% 165.34% 143.06% 149.16% 104.48% 100.00%
Tax 0 -8 -153 0 -3 -5 -19 - YoY % 0.00% 94.77% 0.00% 0.00% 40.00% 73.68% - Horiz. % -0.00% 42.11% 805.26% -0.00% 15.79% 26.32% 100.00%
NP 0 -4,111 -4,361 -3,641 -3,799 -2,664 -2,564 - YoY % 0.00% 5.73% -19.77% 4.16% -42.61% -3.90% - Horiz. % -0.00% 160.34% 170.09% 142.00% 148.17% 103.90% 100.00%
NP to SH 0 -4,714 -4,160 -3,384 -3,787 -2,643 -2,545 - YoY % 0.00% -13.32% -22.93% 10.64% -43.28% -3.85% - Horiz. % -0.00% 185.23% 163.46% 132.97% 148.80% 103.85% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 0 14,044 14,232 12,579 8,648 6,739 7,139 - YoY % 0.00% -1.32% 13.14% 45.46% 28.33% -5.60% - Horiz. % 0.00% 196.72% 199.36% 176.20% 121.14% 94.40% 100.00%
Net Worth - 103,565 95,934 60,758 52,132 12,257 12,171 - YoY % 0.00% 7.95% 57.90% 16.55% 325.32% 0.70% - Horiz. % 0.00% 850.87% 788.18% 499.17% 428.31% 100.70% 100.00%
Dividend 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth - 103,565 95,934 60,758 52,132 12,257 12,171 - YoY % 0.00% 7.95% 57.90% 16.55% 325.32% 0.70% - Horiz. % 0.00% 850.87% 788.18% 499.17% 428.31% 100.70% 100.00%
NOSH 995,730 790,576 848,979 769,090 491,818 383,043 368,840 16.73% YoY % 25.95% -6.88% 10.39% 56.38% 28.40% 3.85% - Horiz. % 269.96% 214.34% 230.18% 208.52% 133.34% 103.85% 100.00%
Ratio Analysis 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin - % -41.39 % -44.18 % -40.74 % -78.35 % -65.37 % -56.04 % - YoY % 0.00% 6.32% -8.44% 48.00% -19.86% -16.65% - Horiz. % 0.00% 73.86% 78.84% 72.70% 139.81% 116.65% 100.00%
ROE - % -4.55 % -4.34 % -5.57 % -7.26 % -21.56 % -20.91 % - YoY % 0.00% -4.84% 22.08% 23.28% 66.33% -3.11% - Horiz. % 0.00% 21.76% 20.76% 26.64% 34.72% 103.11% 100.00%
Per Share 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS - 1.26 1.16 1.16 0.99 1.06 1.24 - YoY % 0.00% 8.62% 0.00% 17.17% -6.60% -14.52% - Horiz. % 0.00% 101.61% 93.55% 93.55% 79.84% 85.48% 100.00%
EPS 0.00 -0.52 -0.49 -0.44 -0.77 -0.69 -0.69 - YoY % 0.00% -6.12% -11.36% 42.86% -11.59% 0.00% - Horiz. % -0.00% 75.36% 71.01% 63.77% 111.59% 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 - 0.1310 0.1130 0.0790 0.1060 0.0320 0.0330 - YoY % 0.00% 15.93% 43.04% -25.47% 231.25% -3.03% - Horiz. % 0.00% 396.97% 342.42% 239.39% 321.21% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS - 0.51 0.51 0.46 0.25 0.21 0.23 - YoY % 0.00% 0.00% 10.87% 84.00% 19.05% -8.70% - Horiz. % 0.00% 221.74% 221.74% 200.00% 108.70% 91.30% 100.00%
EPS 0.00 -0.24 -0.21 -0.17 -0.19 -0.14 -0.13 - YoY % 0.00% -14.29% -23.53% 10.53% -35.71% -7.69% - Horiz. % -0.00% 184.62% 161.54% 130.77% 146.15% 107.69% 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 - 0.0531 0.0492 0.0312 0.0267 0.0063 0.0062 - YoY % 0.00% 7.93% 57.69% 16.85% 323.81% 1.61% - Horiz. % 0.00% 856.45% 793.55% 503.23% 430.65% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/05/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.0600 0.1950 0.3150 0.2450 0.1600 0.0900 0.1100 -
P/RPS 0.00 15.52 27.09 21.08 16.23 8.46 8.87 - YoY % 0.00% -42.71% 28.51% 29.88% 91.84% -4.62% - Horiz. % 0.00% 174.97% 305.41% 237.66% 182.98% 95.38% 100.00%
P/EPS 0.00 -32.70 -64.29 -55.68 -20.78 -13.04 -15.94 - YoY % 0.00% 49.14% -15.46% -167.95% -59.36% 18.19% - Horiz. % -0.00% 205.14% 403.32% 349.31% 130.36% 81.81% 100.00%
EY 0.00 -3.06 -1.56 -1.80 -4.81 -7.67 -6.27 - YoY % 0.00% -96.15% 13.33% 62.58% 37.29% -22.33% - Horiz. % -0.00% 48.80% 24.88% 28.71% 76.71% 122.33% 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 1.49 2.79 3.10 1.51 2.81 3.33 - YoY % 0.00% -46.59% -10.00% 105.30% -46.26% -15.62% - Horiz. % 0.00% 44.74% 83.78% 93.09% 45.35% 84.38% 100.00%
Price Multiplier on Announcement Date 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date - 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 -
Price 0.0000 0.1850 0.3000 0.3500 0.2850 0.0900 0.1100 -
P/RPS 0.00 14.72 25.80 30.12 28.91 8.46 8.87 - YoY % 0.00% -42.95% -14.34% 4.19% 241.73% -4.62% - Horiz. % 0.00% 165.95% 290.87% 339.57% 325.93% 95.38% 100.00%
P/EPS 0.00 -31.03 -61.22 -79.55 -37.01 -13.04 -15.94 - YoY % 0.00% 49.31% 23.04% -114.94% -183.82% 18.19% - Horiz. % -0.00% 194.67% 384.07% 499.06% 232.18% 81.81% 100.00%
EY 0.00 -3.22 -1.63 -1.26 -2.70 -7.67 -6.27 - YoY % 0.00% -97.55% -29.37% 53.33% 64.80% -22.33% - Horiz. % -0.00% 51.36% 26.00% 20.10% 43.06% 122.33% 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 1.41 2.65 4.43 2.69 2.81 3.33 - YoY % 0.00% -46.79% -40.18% 64.68% -4.27% -15.62% - Horiz. % 0.00% 42.34% 79.58% 133.03% 80.78% 84.38% 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 
