[EDUSPEC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 92.39%
YoY- -79.79%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 22,140 12,459 4,575 28,030 21,554 12,212 4,557 187.13%
PBT 607 -1,642 -2,545 817 420 -1,614 -2,312 -
Tax -96 -32 -19 -327 -237 -27 -9 385.26%
NP 511 -1,674 -2,564 490 183 -1,641 -2,321 -
-
NP to SH 503 -1,657 -2,545 354 184 -1,718 -2,087 -
-
Tax Rate 15.82% - - 40.02% 56.43% - - -
Total Cost 21,629 14,133 7,139 27,540 21,371 13,853 6,878 114.79%
-
Net Worth 14,730 12,887 12,171 14,159 9,813 0 8,889 40.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,730 12,887 12,171 14,159 9,813 0 8,889 40.07%
NOSH 359,285 368,222 368,840 321,818 306,666 335,454 329,242 5.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.31% -13.44% -56.04% 1.75% 0.85% -13.44% -50.93% -
ROE 3.41% -12.86% -20.91% 2.50% 1.87% 0.00% -23.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.16 3.38 1.24 8.71 7.03 3.64 1.38 171.35%
EPS 0.14 -0.45 -0.69 0.11 0.06 0.00 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.035 0.033 0.044 0.032 0.00 0.027 32.14%
Adjusted Per Share Value based on latest NOSH - 339,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.73 0.41 0.15 0.92 0.71 0.40 0.15 187.45%
EPS 0.02 -0.05 -0.08 0.01 0.01 -0.06 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0042 0.004 0.0046 0.0032 0.00 0.0029 39.96%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.11 0.11 0.11 0.09 0.11 0.14 0.17 -
P/RPS 1.79 3.25 8.87 1.03 1.57 3.85 12.28 -72.33%
P/EPS 78.57 -24.44 -15.94 81.82 183.33 -27.34 -26.82 -
EY 1.27 -4.09 -6.27 1.22 0.55 -3.66 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 3.14 3.33 2.05 3.44 0.00 6.30 -43.46%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 -
Price 0.09 0.12 0.11 0.12 0.11 0.13 0.14 -
P/RPS 1.46 3.55 8.87 1.38 1.57 3.57 10.11 -72.50%
P/EPS 64.29 -26.67 -15.94 109.09 183.33 -25.38 -22.09 -
EY 1.56 -3.75 -6.27 0.92 0.55 -3.94 -4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.43 3.33 2.73 3.44 0.00 5.19 -43.60%

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