[EDUSPEC] QoQ Cumulative Quarter Result on 30-Jun-2012 [#3]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 130.36%
YoY- 173.37%
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 12,377 4,075 29,066 22,140 12,459 4,575 28,030 -41.98%
PBT -2,610 -2,664 707 607 -1,642 -2,545 817 -
Tax -12 0 -160 -96 -32 -19 -327 -88.93%
NP -2,622 -2,664 547 511 -1,674 -2,564 490 -
-
NP to SH -2,637 -2,643 549 503 -1,657 -2,545 354 -
-
Tax Rate - - 22.63% 15.82% - - 40.02% -
Total Cost 14,999 6,739 28,519 21,629 14,133 7,139 27,540 -33.28%
-
Net Worth 12,229 12,257 1,427,399 14,730 12,887 12,171 14,159 -9.29%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 12,229 12,257 1,427,399 14,730 12,887 12,171 14,159 -9.29%
NOSH 382,173 383,043 365,999 359,285 368,222 368,840 321,818 12.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -21.18% -65.37% 1.88% 2.31% -13.44% -56.04% 1.75% -
ROE -21.56% -21.56% 0.04% 3.41% -12.86% -20.91% 2.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.24 1.06 7.94 6.16 3.38 1.24 8.71 -48.24%
EPS -0.69 -0.69 0.15 0.14 -0.45 -0.69 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.032 3.90 0.041 0.035 0.033 0.044 -19.11%
Adjusted Per Share Value based on latest NOSH - 368,983
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.41 0.13 0.95 0.73 0.41 0.15 0.92 -41.62%
EPS -0.09 -0.09 0.02 0.02 -0.05 -0.08 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.004 0.4686 0.0048 0.0042 0.004 0.0046 -8.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.08 0.09 0.09 0.11 0.11 0.11 0.09 -
P/RPS 2.47 8.46 1.13 1.79 3.25 8.87 1.03 79.06%
P/EPS -11.59 -13.04 60.00 78.57 -24.44 -15.94 81.82 -
EY -8.63 -7.67 1.67 1.27 -4.09 -6.27 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.81 0.02 2.68 3.14 3.33 2.05 14.13%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.095 0.09 0.08 0.09 0.12 0.11 0.12 -
P/RPS 2.93 8.46 1.01 1.46 3.55 8.87 1.38 65.11%
P/EPS -13.77 -13.04 53.33 64.29 -26.67 -15.94 109.09 -
EY -7.26 -7.67 1.88 1.56 -3.75 -6.27 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 2.81 0.02 2.20 3.43 3.33 2.73 5.77%

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