[EDUSPEC] QoQ Annualized Quarter Result on 28-Feb-2022 [#4]

Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- 3.33%
YoY- 43.91%
View:
Show?
Annualized Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 9,440 9,600 9,340 9,180 9,657 9,060 8,888 4.09%
PBT 2,273 -3,764 -13,820 -13,484 -14,168 -15,812 -19,168 -
Tax -34 -48 -28 73 98 0 0 -
NP 2,238 -3,812 -13,848 -13,411 -14,069 -15,812 -19,168 -
-
NP to SH 2,861 -3,104 -13,232 -13,199 -13,653 -15,326 -17,968 -
-
Tax Rate 1.50% - - - - - - -
Total Cost 7,201 13,412 23,188 22,591 23,726 24,872 28,056 -59.57%
-
Net Worth 51,786 48,740 45,694 49,542 51,741 45,275 47,193 6.38%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 51,786 48,740 45,694 49,542 51,741 45,275 47,193 6.38%
NOSH 3,046,287 3,046,287 3,046,287 3,046,287 3,017,717 2,498,967 2,423,967 16.44%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 23.71% -39.71% -148.27% -146.09% -145.69% -174.53% -215.66% -
ROE 5.53% -6.37% -28.96% -26.64% -26.39% -33.85% -38.07% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 0.31 0.32 0.31 0.35 0.39 0.40 0.41 -16.99%
EPS 0.09 -0.10 -0.44 -0.51 -0.56 -0.68 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.016 0.015 0.019 0.021 0.02 0.022 -15.77%
Adjusted Per Share Value based on latest NOSH - 3,046,287
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 0.81 0.82 0.80 0.79 0.83 0.78 0.76 4.33%
EPS 0.25 -0.27 -1.13 -1.13 -1.17 -1.31 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0444 0.0418 0.0391 0.0424 0.0443 0.0388 0.0404 6.49%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.02 0.02 0.025 0.015 0.015 0.015 0.02 -
P/RPS 6.45 6.35 8.15 4.26 3.83 3.75 4.83 21.24%
P/EPS 21.29 -19.63 -5.76 -2.96 -2.71 -2.22 -2.39 -
EY 4.70 -5.09 -17.37 -33.75 -36.94 -45.13 -41.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.25 1.67 0.79 0.71 0.75 0.91 18.89%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 17/01/23 26/10/22 26/07/22 26/04/22 25/01/22 26/10/21 27/07/21 -
Price 0.01 0.02 0.02 0.02 0.02 0.015 0.015 -
P/RPS 3.23 6.35 6.52 5.68 5.10 3.75 3.62 -7.31%
P/EPS 10.65 -19.63 -4.60 -3.95 -3.61 -2.22 -1.79 -
EY 9.39 -5.09 -21.72 -25.31 -27.71 -45.13 -55.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.25 1.33 1.05 0.95 0.75 0.68 -9.02%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment