[EDUSPEC] YoY TTM Result on 2013-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Revenue 78,316 65,908 35,911 28,984 28,277 12,212 2,970 66.49% YoY % 18.83% 83.53% 23.90% 2.50% 131.55% 311.18% - Horiz. % 2,636.90% 2,219.12% 1,209.12% 975.89% 952.09% 411.18% 100.00%
PBT 12,061 5,749 400 -261 789 -1,614 -4,234 - YoY % 109.79% 1,337.25% 253.26% -133.08% 148.88% 61.88% - Horiz. % -284.86% -135.78% -9.45% 6.16% -18.63% 38.12% 100.00%
Tax -503 -375 -213 -141 -332 -27 86 - YoY % -34.13% -76.06% -51.06% 57.53% -1,129.63% -131.40% - Horiz. % -584.88% -436.05% -247.67% -163.95% -386.05% -31.40% 100.00%
NP 11,558 5,374 187 -402 457 -1,641 -4,148 - YoY % 115.07% 2,773.80% 146.52% -187.96% 127.85% 60.44% - Horiz. % -278.64% -129.56% -4.51% 9.69% -11.02% 39.56% 100.00%
NP to SH 9,687 4,958 127 -371 415 -1,718 -4,148 - YoY % 95.38% 3,803.94% 134.23% -189.40% 124.16% 58.58% - Horiz. % -233.53% -119.53% -3.06% 8.94% -10.00% 41.42% 100.00%
Tax Rate 4.17 % 6.52 % 53.25 % - % 42.08 % - % - % - YoY % -36.04% -87.76% 0.00% 0.00% 0.00% 0.00% - Horiz. % 9.91% 15.49% 126.54% 0.00% 100.00% - -
Total Cost 66,758 60,534 35,724 29,386 27,820 13,853 7,118 41.72% YoY % 10.28% 69.45% 21.57% 5.63% 100.82% 94.62% - Horiz. % 937.88% 850.44% 501.88% 412.84% 390.84% 194.62% 100.00%
Net Worth 96,517 83,424 5,042,250 0 12,950 0 840 109.37% YoY % 15.69% -98.35% 0.00% 0.00% 0.00% 0.00% - Horiz. % 11,480.10% 9,922.74% 599,740.25% 0.00% 1,540.31% 0.00% 100.00%
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 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 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Net Worth 96,517 83,424 5,042,250 0 12,950 0 840 109.37% YoY % 15.69% -98.35% 0.00% 0.00% 0.00% 0.00% - Horiz. % 11,480.10% 9,922.74% 599,740.25% 0.00% 1,540.31% 0.00% 100.00%
NOSH 861,764 779,666 607,500 360,000 370,000 335,454 137,826 33.05% YoY % 10.53% 28.34% 68.75% -2.70% 10.30% 143.39% - Horiz. % 625.26% 565.69% 440.77% 261.20% 268.45% 243.39% 100.00%
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
NP Margin 14.76 % 8.15 % 0.52 % -1.39 % 1.62 % -13.44 % -139.66 % - YoY % 81.10% 1,467.31% 137.41% -185.80% 112.05% 90.38% - Horiz. % -10.57% -5.84% -0.37% 1.00% -1.16% 9.62% 100.00%
ROE 10.04 % 5.94 % 0.00 % - % 3.20 % - % -493.38 % - YoY % 69.02% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -2.03% -1.20% -0.00% 0.00% -0.65% 0.00% 100.00%
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
RPS 9.09 8.45 5.91 8.05 7.64 3.64 2.15 25.18% YoY % 7.57% 42.98% -26.58% 5.37% 109.89% 69.30% - Horiz. % 422.79% 393.02% 274.88% 374.42% 355.35% 169.30% 100.00%
EPS 1.12 0.64 0.02 -0.10 0.11 -0.51 -3.01 - YoY % 75.00% 3,100.00% 120.00% -190.91% 121.57% 83.06% - Horiz. % -37.21% -21.26% -0.66% 3.32% -3.65% 16.94% 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 0.1120 0.1070 8.3000 0.0000 0.0350 0.0000 0.0061 57.36% YoY % 4.67% -98.71% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,836.07% 1,754.10% 136,065.58% 0.00% 573.77% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
RPS 4.02 3.38 1.84 1.49 1.45 0.63 0.15 66.91% YoY % 18.93% 83.70% 23.49% 2.76% 130.16% 320.00% - Horiz. % 2,680.00% 2,253.33% 1,226.67% 993.33% 966.67% 420.00% 100.00%
EPS 0.50 0.25 0.01 -0.02 0.02 -0.09 -0.21 - YoY % 100.00% 2,400.00% 150.00% -200.00% 122.22% 57.14% - Horiz. % -238.10% -119.05% -4.76% 9.52% -9.52% 42.86% 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 0.0495 0.0428 2.5871 0.0000 0.0066 0.0000 0.0004 111.83% YoY % 15.65% -98.35% 0.00% 0.00% 0.00% 0.00% - Horiz. % 12,375.00% 10,700.00% 646,775.00% 0.00% 1,650.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 -
Price 0.2850 0.3600 0.2600 0.0800 0.1100 0.1400 0.0600 -
P/RPS 3.14 4.26 4.40 0.99 1.44 3.85 2.78 1.92% YoY % -26.29% -3.18% 344.44% -31.25% -62.60% 38.49% - Horiz. % 112.95% 153.24% 158.27% 35.61% 51.80% 138.49% 100.00%
P/EPS 25.35 56.61 1,243.70 -77.63 98.07 -27.34 -1.99 - YoY % -55.22% -95.45% 1,702.09% -179.16% 458.71% -1,273.87% - Horiz. % -1,273.87% -2,844.72% -62,497.48% 3,901.00% -4,928.14% 1,373.87% 100.00%
EY 3.94 1.77 0.08 -1.29 1.02 -3.66 -50.16 - YoY % 122.60% 2,112.50% 106.20% -226.47% 127.87% 92.70% - Horiz. % -7.85% -3.53% -0.16% 2.57% -2.03% 7.30% 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 2.54 3.36 0.03 0.00 3.14 0.00 9.84 -19.02% YoY % -24.40% 11,100.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 25.81% 34.15% 0.30% 0.00% 31.91% 0.00% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Date 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 - -
Price 0.2800 0.3550 0.2600 0.0950 0.1200 0.1300 0.0000 -
P/RPS 3.08 4.20 4.40 1.18 1.57 3.57 0.00 - YoY % -26.67% -4.55% 272.88% -24.84% -56.02% 0.00% - Horiz. % 86.27% 117.65% 123.25% 33.05% 43.98% 100.00% -
P/EPS 24.91 55.83 1,243.70 -92.18 106.99 -25.38 0.00 - YoY % -55.38% -95.51% 1,449.21% -186.16% 521.55% 0.00% - Horiz. % -98.15% -219.98% -4,900.31% 363.20% -421.55% 100.00% -
EY 4.01 1.79 0.08 -1.08 0.93 -3.94 0.00 - YoY % 124.02% 2,137.50% 107.41% -216.13% 123.60% 0.00% - Horiz. % -101.78% -45.43% -2.03% 27.41% -23.60% 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 2.50 3.32 0.03 0.00 3.43 0.00 0.00 - YoY % -24.70% 10,966.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 72.89% 96.79% 0.87% 0.00% 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
2nd quarter financials 31 Mar 2013.pdf 
