[EDUSPEC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 83.05%
YoY- -188.87%
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,197 4,849 34,091 22,338 12,377 4,075 29,066 -38.00%
PBT -3,310 -3,796 1,100 -434 -2,610 -2,664 707 -
Tax -4 -3 -252 -18 -12 0 -160 -91.46%
NP -3,314 -3,799 848 -452 -2,622 -2,664 547 -
-
NP to SH -3,308 -3,787 854 -447 -2,637 -2,643 549 -
-
Tax Rate - - 22.91% - - - 22.63% -
Total Cost 17,511 8,648 33,243 22,790 14,999 6,739 28,519 -27.78%
-
Net Worth 5,180,453 52,132 15,777 14,154 12,229 12,257 1,427,399 136.35%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,180,453 52,132 15,777 14,154 12,229 12,257 1,427,399 136.35%
NOSH 624,150 491,818 384,814 372,500 382,173 383,043 365,999 42.78%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -23.34% -78.35% 2.49% -2.02% -21.18% -65.37% 1.88% -
ROE -0.06% -7.26% 5.41% -3.16% -21.56% -21.56% 0.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.27 0.99 8.86 6.00 3.24 1.06 7.94 -56.63%
EPS -0.53 -0.77 0.27 -0.12 -0.69 -0.69 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.30 0.106 0.041 0.038 0.032 0.032 3.90 65.52%
Adjusted Per Share Value based on latest NOSH - 385,714
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.47 0.16 1.12 0.73 0.41 0.13 0.95 -37.47%
EPS -0.11 -0.12 0.03 -0.01 -0.09 -0.09 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7006 0.0171 0.0052 0.0046 0.004 0.004 0.4686 136.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.26 0.16 0.125 0.075 0.08 0.09 0.09 -
P/RPS 11.43 16.23 1.41 1.25 2.47 8.46 1.13 368.37%
P/EPS -49.06 -20.78 56.33 -62.50 -11.59 -13.04 60.00 -
EY -2.04 -4.81 1.78 -1.60 -8.63 -7.67 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 1.51 3.05 1.97 2.50 2.81 0.02 31.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.26 0.285 0.125 0.105 0.095 0.09 0.08 -
P/RPS 11.43 28.91 1.41 1.75 2.93 8.46 1.01 404.80%
P/EPS -49.06 -37.01 56.33 -87.50 -13.77 -13.04 53.33 -
EY -2.04 -2.70 1.78 -1.14 -7.26 -7.67 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.69 3.05 2.76 2.97 2.81 0.02 31.06%

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