[EDUSPEC] YoY TTM Result on 2014-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 81,457 76,008 58,422 34,091 29,066 28,030 12,925 35.87% YoY % 7.17% 30.10% 71.37% 17.29% 3.70% 116.87% - Horiz. % 630.23% 588.07% 452.01% 263.76% 224.88% 216.87% 100.00%
PBT 7,188 11,949 8,768 1,100 707 817 -11,148 - YoY % -39.84% 36.28% 697.09% 55.59% -13.46% 107.33% - Horiz. % -64.48% -107.19% -78.65% -9.87% -6.34% -7.33% 100.00%
Tax -2,109 -751 -365 -221 -161 -327 196 - YoY % -180.83% -105.75% -65.16% -37.27% 50.76% -266.84% - Horiz. % -1,076.02% -383.16% -186.22% -112.76% -82.14% -166.84% 100.00%
NP 5,079 11,198 8,403 879 546 490 -10,952 - YoY % -54.64% 33.26% 855.97% 60.99% 11.43% 104.47% - Horiz. % -46.38% -102.25% -76.73% -8.03% -4.99% -4.47% 100.00%
NP to SH 4,458 9,790 7,376 857 547 354 -10,952 - YoY % -54.46% 32.73% 760.68% 56.67% 54.52% 103.23% - Horiz. % -40.70% -89.39% -67.35% -7.83% -4.99% -3.23% 100.00%
Tax Rate 29.34 % 6.29 % 4.16 % 20.09 % 22.77 % 40.02 % - % - YoY % 366.45% 51.20% -79.29% -11.77% -43.10% 0.00% - Horiz. % 73.31% 15.72% 10.39% 50.20% 56.90% 100.00% -
Total Cost 76,378 64,810 50,019 33,212 28,520 27,540 23,877 21.36% YoY % 17.85% 29.57% 50.61% 16.45% 3.56% 15.34% - Horiz. % 319.88% 271.43% 209.49% 139.10% 119.45% 115.34% 100.00%
Net Worth 12,223,713 99,913 63,462 1,562,205 1,053,000 14,959 10,189 225.62% YoY % 12,134.29% 57.44% -95.94% 48.36% 6,938.77% 46.81% - Horiz. % 119,960.62% 980.53% 622.80% 15,331.11% 10,333.89% 146.81% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 12,223,713 99,913 63,462 1,562,205 1,053,000 14,959 10,189 225.62% YoY % 12,134.29% 57.44% -95.94% 48.36% 6,938.77% 46.81% - Horiz. % 119,960.62% 980.53% 622.80% 15,331.11% 10,333.89% 146.81% 100.00%
NOSH 866,930 805,754 689,807 381,025 270,000 339,999 291,136 19.92% YoY % 7.59% 16.81% 81.04% 41.12% -20.59% 16.78% - Horiz. % 297.77% 276.76% 236.94% 130.88% 92.74% 116.78% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.24 % 14.73 % 14.38 % 2.58 % 1.88 % 1.75 % -84.74 % - YoY % -57.64% 2.43% 457.36% 37.23% 7.43% 102.07% - Horiz. % -7.36% -17.38% -16.97% -3.04% -2.22% -2.07% 100.00%
ROE 0.04 % 9.80 % 11.62 % 0.05 % 0.05 % 2.37 % -107.48 % - YoY % -99.59% -15.66% 23,140.00% 0.00% -97.89% 102.21% - Horiz. % -0.04% -9.12% -10.81% -0.05% -0.05% -2.21% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.40 9.43 8.47 8.95 10.77 8.24 4.44 13.30% YoY % -0.32% 11.33% -5.36% -16.90% 30.70% 85.59% - Horiz. % 211.71% 212.39% 190.77% 201.58% 242.57% 185.59% 100.00%
EPS 0.51 1.22 1.07 0.22 0.20 0.10 -3.76 - YoY % -58.20% 14.02% 386.36% 10.00% 100.00% 102.66% - Horiz. % -13.56% -32.45% -28.46% -5.85% -5.32% -2.66% 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 14.1000 0.1240 0.0920 4.1000 3.9000 0.0440 0.0350 171.52% YoY % 11,270.97% 34.78% -97.76% 5.13% 8,763.64% 25.71% - Horiz. % 40,285.71% 354.29% 262.86% 11,714.29% 11,142.86% 125.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.39 6.90 5.30 3.09 2.64 2.54 1.17 35.92% YoY % 7.10% 30.19% 71.52% 17.05% 3.94% 117.09% - Horiz. % 631.62% 589.74% 452.99% 264.10% 225.64% 217.09% 100.00%
EPS 0.40 0.89 0.67 0.08 0.05 0.03 -0.99 - YoY % -55.06% 32.84% 737.50% 60.00% 66.67% 103.03% - Horiz. % -40.40% -89.90% -67.68% -8.08% -5.05% -3.03% 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 11.0942 0.0907 0.0576 1.4178 0.9557 0.0136 0.0092 225.90% YoY % 12,131.75% 57.47% -95.94% 48.35% 6,927.21% 47.83% - Horiz. % 120,589.12% 985.87% 626.09% 15,410.87% 10,388.04% 147.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2400 0.2550 0.2650 0.1250 0.0900 0.0900 0.1900 -
P/RPS 2.55 2.70 3.13 1.40 0.84 1.09 4.28 -8.26% YoY % -5.56% -13.74% 123.57% 66.67% -22.94% -74.53% - Horiz. % 59.58% 63.08% 73.13% 32.71% 19.63% 25.47% 100.00%
P/EPS 46.67 20.99 24.78 55.58 44.42 86.44 -5.05 - YoY % 122.34% -15.29% -55.42% 25.12% -48.61% 1,811.68% - Horiz. % -924.16% -415.64% -490.69% -1,100.59% -879.60% -1,711.68% 100.00%
EY 2.14 4.76 4.04 1.80 2.25 1.16 -19.80 - YoY % -55.04% 17.82% 124.44% -20.00% 93.97% 105.86% - Horiz. % -10.81% -24.04% -20.40% -9.09% -11.36% -5.86% 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 0.02 2.06 2.88 0.03 0.02 2.05 5.43 -60.67% YoY % -99.03% -28.47% 9,500.00% 50.00% -99.02% -62.25% - Horiz. % 0.37% 37.94% 53.04% 0.55% 0.37% 37.75% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.2000 0.3150 0.2950 0.1250 0.0800 0.1200 0.2000 -
P/RPS 2.13 3.34 3.48 1.40 0.74 1.46 4.51 -11.74% YoY % -36.23% -4.02% 148.57% 89.19% -49.32% -67.63% - Horiz. % 47.23% 74.06% 77.16% 31.04% 16.41% 32.37% 100.00%
P/EPS 38.89 25.93 27.59 55.58 39.49 115.25 -5.32 - YoY % 49.98% -6.02% -50.36% 40.74% -65.74% 2,266.35% - Horiz. % -731.02% -487.41% -518.61% -1,044.74% -742.29% -2,166.35% 100.00%
EY 2.57 3.86 3.62 1.80 2.53 0.87 -18.81 - YoY % -33.42% 6.63% 101.11% -28.85% 190.80% 104.63% - Horiz. % -13.66% -20.52% -19.25% -9.57% -13.45% -4.63% 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 0.01 2.54 3.21 0.03 0.02 2.73 5.71 -65.25% YoY % -99.61% -20.87% 10,600.00% 50.00% -99.27% -52.19% - Horiz. % 0.18% 44.48% 56.22% 0.53% 0.35% 47.81% 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
4th quarter financials 30 Sep 2014.pdf 
