[EDUSPEC] QoQ Annualized Quarter Result on 30-Sep-2012 [#4]

Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -18.14%
YoY- 55.08%
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 29,784 24,754 16,300 29,066 29,520 24,918 18,300 38.40%
PBT -578 -5,220 -10,656 707 809 -3,284 -10,180 -85.25%
Tax -24 -24 0 -160 -128 -64 -76 -53.65%
NP -602 -5,244 -10,656 547 681 -3,348 -10,256 -84.92%
-
NP to SH -596 -5,274 -10,572 549 670 -3,314 -10,180 -84.94%
-
Tax Rate - - - 22.63% 15.82% - - -
Total Cost 30,386 29,998 26,956 28,519 28,838 28,266 28,556 4.23%
-
Net Worth 14,154 12,229 12,257 1,427,399 14,730 12,887 12,171 10.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,154 12,229 12,257 1,427,399 14,730 12,887 12,171 10.59%
NOSH 372,500 382,173 383,043 365,999 359,285 368,222 368,840 0.66%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.02% -21.18% -65.37% 1.88% 2.31% -13.44% -56.04% -
ROE -4.21% -43.13% -86.25% 0.04% 4.55% -25.71% -83.64% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.00 6.48 4.26 7.94 8.22 6.77 4.96 37.57%
EPS -0.16 -1.38 -2.76 0.15 0.19 -0.90 -2.76 -85.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.032 0.032 3.90 0.041 0.035 0.033 9.87%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.98 0.81 0.54 0.95 0.97 0.82 0.60 38.73%
EPS -0.02 -0.17 -0.35 0.02 0.02 -0.11 -0.33 -84.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.004 0.004 0.4686 0.0048 0.0042 0.004 9.77%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.075 0.08 0.09 0.09 0.11 0.11 0.11 -
P/RPS 0.94 1.24 2.11 1.13 1.34 1.63 2.22 -43.64%
P/EPS -46.88 -5.80 -3.26 60.00 58.93 -12.22 -3.99 417.60%
EY -2.13 -17.25 -30.67 1.67 1.70 -8.18 -25.09 -80.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.50 2.81 0.02 2.68 3.14 3.33 -29.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 -
Price 0.105 0.095 0.09 0.08 0.09 0.12 0.11 -
P/RPS 1.31 1.47 2.11 1.01 1.10 1.77 2.22 -29.67%
P/EPS -65.63 -6.88 -3.26 53.33 48.21 -13.33 -3.99 547.87%
EY -1.52 -14.53 -30.67 1.88 2.07 -7.50 -25.09 -84.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.97 2.81 0.02 2.20 3.43 3.33 -11.77%

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