[EDUSPEC] YoY TTM Result on 2018-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 28/02/19 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - CAGR
Revenue 33,111 39,843 45,561 49,550 14,255 2,076 - 33.16% YoY % -16.90% -12.55% -8.05% 247.60% 586.66% - - Horiz. % 1,594.94% 1,919.22% 2,194.65% 2,386.80% 686.66% 100.00% -
PBT -8,927 -48,103 -14,899 -13,904 -10,934 -7,222 - 2.22% YoY % 81.44% -222.86% -7.16% -27.16% -51.40% - - Horiz. % 123.61% 666.06% 206.30% 192.52% 151.40% 100.00% -
Tax -216 -364 -666 -247 299 -17 - 30.06% YoY % 40.66% 45.35% -169.64% -182.61% 1,858.82% - - Horiz. % 1,270.59% 2,141.18% 3,917.65% 1,452.94% -1,758.82% 100.00% -
NP -9,143 -48,467 -15,565 -14,151 -10,635 -7,239 - 2.44% YoY % 81.14% -211.38% -9.99% -33.06% -46.91% - - Horiz. % 126.30% 669.53% 215.02% 195.48% 146.91% 100.00% -
NP to SH -8,930 -48,194 -12,213 -11,278 -10,635 -7,239 - 2.19% YoY % 81.47% -294.61% -8.29% -6.05% -46.91% - - Horiz. % 123.36% 665.75% 168.71% 155.79% 146.91% 100.00% -
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Total Cost 42,254 88,310 61,126 63,701 24,890 9,315 - 16.92% YoY % -52.15% 44.47% -4.04% 155.93% 167.20% - - Horiz. % 453.61% 948.04% 656.21% 683.85% 267.20% 100.00% -
Net Worth 75,162 74,907 119,765 11,504,137 0 - - - YoY % 0.34% -37.45% -98.96% 0.00% 0.00% - - Horiz. % 0.65% 0.65% 1.04% 100.00% - - -
Dividend 28/02/19 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - CAGR
Div 0 0 0 0 0 0 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 28/02/19 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - CAGR
Net Worth 75,162 74,907 119,765 11,504,137 0 - - - YoY % 0.34% -37.45% -98.96% 0.00% 0.00% - - Horiz. % 0.65% 0.65% 1.04% 100.00% - - -
NOSH 1,015,710 998,770 989,797 920,331 291,136 138,266 - 22.90% YoY % 1.70% 0.91% 7.55% 216.12% 110.56% - - Horiz. % 734.61% 722.35% 715.86% 665.62% 210.56% 100.00% -
Ratio Analysis 28/02/19 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - CAGR
NP Margin -27.61 % -121.64 % -34.16 % -28.56 % -74.61 % -348.70 % - % -23.07% YoY % 77.30% -256.09% -19.61% 61.72% 78.60% - - Horiz. % 7.92% 34.88% 9.80% 8.19% 21.40% 100.00% -
ROE -11.88 % -64.34 % -10.20 % -0.10 % - % - % - % - YoY % 81.54% -530.78% -10,100.00% 0.00% 0.00% - - Horiz. % 11,880.00% 64,340.00% 10,200.00% 100.00% - - -
Per Share 28/02/19 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - CAGR
RPS 3.26 3.99 4.60 5.38 4.90 1.50 - 8.36% YoY % -18.30% -13.26% -14.50% 9.80% 226.67% - - Horiz. % 217.33% 266.00% 306.67% 358.67% 326.67% 100.00% -
EPS -0.88 -4.83 -1.23 -1.23 -3.65 -5.24 - -16.85% YoY % 81.78% -292.68% 0.00% 66.30% 30.34% - - Horiz. % 16.79% 92.18% 23.47% 23.47% 69.66% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0740 0.0750 0.1210 12.5000 0.0000 - - - YoY % -1.33% -38.02% -99.03% 0.00% 0.00% - - Horiz. % 0.59% 0.60% 0.97% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,351,077 28/02/19 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - CAGR
RPS 2.45 2.95 3.37 3.67 1.06 0.15 - 33.48% YoY % -16.95% -12.46% -8.17% 246.23% 606.67% - - Horiz. % 1,633.33% 1,966.67% 2,246.67% 2,446.67% 706.67% 100.00% -
EPS -0.66 -3.57 -0.90 -0.83 -0.79 -0.54 - 2.10% YoY % 81.51% -296.67% -8.43% -5.06% -46.30% - - Horiz. % 122.22% 661.11% 166.67% 153.70% 146.30% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0556 0.0554 0.0886 8.5148 0.0000 - - - YoY % 0.36% -37.47% -98.96% 0.00% 0.00% - - Horiz. % 0.65% 0.65% 1.04% 100.00% - - -
Price Multiplier on Financial Quarter End Date 28/02/19 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - CAGR
Date 28/02/19 28/09/18 29/12/17 29/09/17 30/06/10 30/06/09 - -
Price 0.0250 0.0450 0.1350 0.1300 0.1400 0.0400 - -
P/RPS 0.77 1.13 2.93 2.41 2.86 2.66 - -12.03% YoY % -31.86% -61.43% 21.58% -15.73% 7.52% - - Horiz. % 28.95% 42.48% 110.15% 90.60% 107.52% 100.00% -
P/EPS -2.84 -0.93 -10.94 -10.61 -3.83 -0.76 - 14.60% YoY % -205.38% 91.50% -3.11% -177.02% -403.95% - - Horiz. % 373.68% 122.37% 1,439.47% 1,396.05% 503.95% 100.00% -
EY -35.17 -107.23 -9.14 -9.43 -26.09 -130.89 - -12.71% YoY % 67.20% -1,073.19% 3.08% 63.86% 80.07% - - Horiz. % 26.87% 81.92% 6.98% 7.20% 19.93% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.34 0.60 1.12 0.01 0.00 0.00 - - YoY % -43.33% -46.43% 11,100.00% 0.00% 0.00% - - Horiz. % 3,400.00% 6,000.00% 11,200.00% 100.00% - - -
Price Multiplier on Announcement Date 28/02/19 30/09/18 31/12/17 30/09/17 30/06/10 30/06/09 - CAGR
Date 30/04/19 28/11/18 27/02/18 30/11/17 25/08/10 - - -
Price 0.0300 0.0400 0.1050 0.1300 0.1400 0.0000 - -
P/RPS 0.92 1.00 2.28 2.41 2.86 0.00 - - YoY % -8.00% -56.14% -5.39% -15.73% 0.00% - - Horiz. % 32.17% 34.97% 79.72% 84.27% 100.00% - -
P/EPS -3.41 -0.83 -8.51 -10.61 -3.83 0.00 - - YoY % -310.84% 90.25% 19.79% -177.02% 0.00% - - Horiz. % 89.03% 21.67% 222.19% 277.02% 100.00% - -
EY -29.31 -120.63 -11.75 -9.43 -26.09 0.00 - - YoY % 75.70% -926.64% -24.60% 63.86% 0.00% - - Horiz. % 112.34% 462.36% 45.04% 36.14% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.41 0.53 0.87 0.01 0.00 0.00 - - YoY % -22.64% -39.08% 8,600.00% 0.00% 0.00% - - Horiz. % 4,100.00% 5,300.00% 8,700.00% 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
Q4 results Notes 30 Sept 2018 (2).pdf 
