[EDUSPEC] YoY TTM Result on 2010-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
Revenue 34,091 29,066 28,030 12,925 15,221 2,717 4,230 46.94% YoY % 17.29% 3.70% 116.87% -15.08% 460.21% -35.77% - Horiz. % 805.93% 687.14% 662.65% 305.56% 359.83% 64.23% 100.00%
PBT 1,100 707 817 -11,148 -11,970 -8,831 -7,539 - YoY % 55.59% -13.46% 107.33% 6.87% -35.55% -17.14% - Horiz. % -14.59% -9.38% -10.84% 147.87% 158.77% 117.14% 100.00%
Tax -221 -161 -327 196 299 -17 -10 76.99% YoY % -37.27% 50.76% -266.84% -34.45% 1,858.82% -70.00% - Horiz. % 2,210.00% 1,610.00% 3,270.00% -1,960.00% -2,990.00% 170.00% 100.00%
NP 879 546 490 -10,952 -11,671 -8,848 -7,549 - YoY % 60.99% 11.43% 104.47% 6.16% -31.91% -17.21% - Horiz. % -11.64% -7.23% -6.49% 145.08% 154.60% 117.21% 100.00%
NP to SH 857 547 354 -10,952 -11,671 -8,848 -7,549 - YoY % 56.67% 54.52% 103.23% 6.16% -31.91% -17.21% - Horiz. % -11.35% -7.25% -4.69% 145.08% 154.60% 117.21% 100.00%
Tax Rate 20.09 % 22.77 % 40.02 % - % - % - % - % - YoY % -11.77% -43.10% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.20% 56.90% 100.00% - - - -
Total Cost 33,212 28,520 27,540 23,877 26,892 11,565 11,779 21.07% YoY % 16.45% 3.56% 15.34% -11.21% 132.53% -1.82% - Horiz. % 281.96% 242.13% 233.81% 202.71% 228.30% 98.18% 100.00%
Net Worth 1,562,205 1,053,000 14,959 10,189 4,722 1,617 10,365 152.19% YoY % 48.36% 6,938.77% 46.81% 115.78% 191.91% -84.39% - Horiz. % 15,071.59% 10,158.96% 144.33% 98.31% 45.56% 15.61% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 1,562,205 1,053,000 14,959 10,189 4,722 1,617 10,365 152.19% YoY % 48.36% 6,938.77% 46.81% 115.78% 191.91% -84.39% - Horiz. % 15,071.59% 10,158.96% 144.33% 98.31% 45.56% 15.61% 100.00%
NOSH 381,025 270,000 339,999 291,136 177,531 138,266 137,835 20.63% YoY % 41.12% -20.59% 16.78% 63.99% 28.40% 0.31% - Horiz. % 276.44% 195.89% 246.67% 211.22% 128.80% 100.31% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 2.58 % 1.88 % 1.75 % -84.74 % -76.68 % -325.65 % -178.46 % - YoY % 37.23% 7.43% 102.07% -10.51% 76.45% -82.48% - Horiz. % -1.45% -1.05% -0.98% 47.48% 42.97% 182.48% 100.00%
ROE 0.05 % 0.05 % 2.37 % -107.48 % -247.14 % -546.95 % -72.83 % - YoY % 0.00% -97.89% 102.21% 56.51% 54.81% -651.00% - Horiz. % -0.07% -0.07% -3.25% 147.58% 339.34% 751.00% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
RPS 8.95 10.77 8.24 4.44 8.57 1.97 3.07 21.82% YoY % -16.90% 30.70% 85.59% -48.19% 335.03% -35.83% - Horiz. % 291.53% 350.81% 268.40% 144.63% 279.15% 64.17% 100.00%
EPS 0.22 0.20 0.10 -3.76 -6.57 -6.40 -5.48 - YoY % 10.00% 100.00% 102.66% 42.77% -2.66% -16.79% - Horiz. % -4.01% -3.65% -1.82% 68.61% 119.89% 116.79% 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 4.1000 3.9000 0.0440 0.0350 0.0266 0.0117 0.0752 109.07% YoY % 5.13% 8,763.64% 25.71% 31.58% 127.35% -84.44% - Horiz. % 5,452.13% 5,186.17% 58.51% 46.54% 35.37% 15.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
RPS 3.09 2.64 2.54 1.17 1.38 0.25 0.38 47.19% YoY % 17.05% 3.94% 117.09% -15.22% 452.00% -34.21% - Horiz. % 813.16% 694.74% 668.42% 307.89% 363.16% 65.79% 100.00%
EPS 0.08 0.05 0.03 -0.99 -1.06 -0.80 -0.69 - YoY % 60.00% 66.67% 103.03% 6.60% -32.50% -15.94% - Horiz. % -11.59% -7.25% -4.35% 143.48% 153.62% 115.94% 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 1.4178 0.9557 0.0136 0.0092 0.0043 0.0015 0.0094 152.23% YoY % 48.35% 6,927.21% 47.83% 113.95% 186.67% -84.04% - Horiz. % 15,082.98% 10,167.02% 144.68% 97.87% 45.74% 15.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 -
Price 0.1250 0.0900 0.0900 0.1900 0.1200 0.0600 0.0600 -
P/RPS 1.40 0.84 1.09 4.28 1.40 3.05 1.96 -6.02% YoY % 66.67% -22.94% -74.53% 205.71% -54.10% 55.61% - Horiz. % 71.43% 42.86% 55.61% 218.37% 71.43% 155.61% 100.00%
P/EPS 55.58 44.42 86.44 -5.05 -1.83 -0.94 -1.10 - YoY % 25.12% -48.61% 1,811.68% -175.96% -94.68% 14.55% - Horiz. % -5,052.73% -4,038.18% -7,858.18% 459.09% 166.36% 85.45% 100.00%
EY 1.80 2.25 1.16 -19.80 -54.78 -106.65 -91.28 - YoY % -20.00% 93.97% 105.86% 63.86% 48.64% -16.84% - Horiz. % -1.97% -2.46% -1.27% 21.69% 60.01% 116.84% 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 0.03 0.02 2.05 5.43 4.51 5.13 0.80 -45.42% YoY % 50.00% -99.02% -62.25% 20.40% -12.09% 541.25% - Horiz. % 3.75% 2.50% 256.25% 678.75% 563.75% 641.25% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
Date 29/11/13 27/11/12 30/11/11 30/11/10 30/06/10 30/06/09 30/06/08 -
Price 0.1250 0.0800 0.1200 0.2000 0.1400 0.0400 0.0900 -
P/RPS 1.40 0.74 1.46 4.51 1.63 2.04 2.93 -12.73% YoY % 89.19% -49.32% -67.63% 176.69% -20.10% -30.38% - Horiz. % 47.78% 25.26% 49.83% 153.92% 55.63% 69.62% 100.00%
P/EPS 55.58 39.49 115.25 -5.32 -2.13 -0.63 -1.64 - YoY % 40.74% -65.74% 2,266.35% -149.77% -238.10% 61.59% - Horiz. % -3,389.02% -2,407.93% -7,027.44% 324.39% 129.88% 38.41% 100.00%
EY 1.80 2.53 0.87 -18.81 -46.96 -159.98 -60.85 - YoY % -28.85% 190.80% 104.63% 59.94% 70.65% -162.91% - Horiz. % -2.96% -4.16% -1.43% 30.91% 77.17% 262.91% 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 0.03 0.02 2.73 5.71 5.26 3.42 1.20 -49.36% YoY % 50.00% -99.27% -52.19% 8.56% 53.80% 185.00% - Horiz. % 2.50% 1.67% 227.50% 475.83% 438.33% 285.00% 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 Sep 2010b.doc 
