[EDUSPEC] QoQ Annualized Quarter Result on 30-Nov-2021 [#3]

Announcement Date
25-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 10.91%
YoY- 15.25%
View:
Show?
Annualized Quarter Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 9,340 9,180 9,657 9,060 8,888 9,588 9,564 -1.56%
PBT -13,820 -13,484 -14,168 -15,812 -19,168 -23,567 -16,036 -9.44%
Tax -28 73 98 0 0 6 0 -
NP -13,848 -13,411 -14,069 -15,812 -19,168 -23,561 -16,036 -9.32%
-
NP to SH -13,232 -13,199 -13,653 -15,326 -17,968 -23,532 -16,110 -12.30%
-
Tax Rate - - - - - - - -
Total Cost 23,188 22,591 23,726 24,872 28,056 33,149 25,600 -6.38%
-
Net Worth 45,694 49,542 51,741 45,275 47,193 40,928 52,622 -8.98%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 45,694 49,542 51,741 45,275 47,193 40,928 52,622 -8.98%
NOSH 3,046,287 3,046,287 3,017,717 2,498,967 2,423,967 1,948,967 1,948,967 34.71%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin -148.27% -146.09% -145.69% -174.53% -215.66% -245.73% -167.67% -
ROE -28.96% -26.64% -26.39% -33.85% -38.07% -57.50% -30.62% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 0.31 0.35 0.39 0.40 0.41 0.49 0.49 -26.32%
EPS -0.44 -0.51 -0.56 -0.68 -0.84 -1.21 -0.83 -34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.015 0.019 0.021 0.02 0.022 0.021 0.027 -32.44%
Adjusted Per Share Value based on latest NOSH - 3,017,717
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 0.31 0.30 0.32 0.30 0.29 0.31 0.31 0.00%
EPS -0.44 -0.43 -0.45 -0.50 -0.59 -0.77 -0.53 -11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.015 0.0163 0.017 0.0149 0.0155 0.0134 0.0173 -9.08%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.025 0.015 0.015 0.015 0.02 0.02 0.025 -
P/RPS 8.15 4.26 3.83 3.75 4.83 4.07 5.09 36.90%
P/EPS -5.76 -2.96 -2.71 -2.22 -2.39 -1.66 -3.02 53.85%
EY -17.37 -33.75 -36.94 -45.13 -41.88 -60.37 -33.07 -34.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.79 0.71 0.75 0.91 0.95 0.93 47.78%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 26/07/22 26/04/22 25/01/22 26/10/21 27/07/21 25/05/21 26/01/21 -
Price 0.02 0.02 0.02 0.015 0.015 0.015 0.025 -
P/RPS 6.52 5.68 5.10 3.75 3.62 3.05 5.09 17.96%
P/EPS -4.60 -3.95 -3.61 -2.22 -1.79 -1.24 -3.02 32.41%
EY -21.72 -25.31 -27.71 -45.13 -55.84 -80.49 -33.07 -24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.05 0.95 0.75 0.68 0.71 0.93 26.96%

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