[EDUSPEC] QoQ Annualized Quarter Result on 31-Mar-2013 [#2]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 50.11%
YoY- -59.14%
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 19,396 34,091 29,784 24,754 16,300 29,066 29,520 -24.36%
PBT -15,184 1,100 -578 -5,220 -10,656 707 809 -
Tax -12 -252 -24 -24 0 -160 -128 -79.27%
NP -15,196 848 -602 -5,244 -10,656 547 681 -
-
NP to SH -15,148 854 -596 -5,274 -10,572 549 670 -
-
Tax Rate - 22.91% - - - 22.63% 15.82% -
Total Cost 34,592 33,243 30,386 29,998 26,956 28,519 28,838 12.85%
-
Net Worth 52,132 15,777 14,154 12,229 12,257 1,427,399 14,730 131.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 52,132 15,777 14,154 12,229 12,257 1,427,399 14,730 131.70%
NOSH 491,818 384,814 372,500 382,173 383,043 365,999 359,285 23.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -78.35% 2.49% -2.02% -21.18% -65.37% 1.88% 2.31% -
ROE -29.06% 5.41% -4.21% -43.13% -86.25% 0.04% 4.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.94 8.86 8.00 6.48 4.26 7.94 8.22 -38.67%
EPS -3.08 0.27 -0.16 -1.38 -2.76 0.15 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.041 0.038 0.032 0.032 3.90 0.041 88.04%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.64 1.12 0.98 0.81 0.54 0.95 0.97 -24.15%
EPS -0.50 0.03 -0.02 -0.17 -0.35 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0052 0.0046 0.004 0.004 0.4686 0.0048 132.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.16 0.125 0.075 0.08 0.09 0.09 0.11 -
P/RPS 4.06 1.41 0.94 1.24 2.11 1.13 1.34 108.96%
P/EPS -5.19 56.33 -46.88 -5.80 -3.26 60.00 58.93 -
EY -19.25 1.78 -2.13 -17.25 -30.67 1.67 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 3.05 1.97 2.50 2.81 0.02 2.68 -31.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 -
Price 0.285 0.125 0.105 0.095 0.09 0.08 0.09 -
P/RPS 7.23 1.41 1.31 1.47 2.11 1.01 1.10 249.68%
P/EPS -9.25 56.33 -65.63 -6.88 -3.26 53.33 48.21 -
EY -10.81 1.78 -1.52 -14.53 -30.67 1.88 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.05 2.76 2.97 2.81 0.02 2.20 14.30%

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