[EDUSPEC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -543.44%
YoY- -43.28%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 58,422 29,366 14,197 4,849 34,091 22,338 12,377 181.12%
PBT 8,768 124 -3,310 -3,796 1,100 -434 -2,610 -
Tax -365 -7 -4 -3 -252 -18 -12 872.38%
NP 8,403 117 -3,314 -3,799 848 -452 -2,622 -
-
NP to SH 6,884 176 -3,308 -3,787 854 -447 -2,637 -
-
Tax Rate 4.16% 5.65% - - 22.91% - - -
Total Cost 50,019 29,249 17,511 8,648 33,243 22,790 14,999 123.04%
-
Net Worth 57,446 7,304,000 5,180,453 52,132 15,777 14,154 12,229 180.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,446 7,304,000 5,180,453 52,132 15,777 14,154 12,229 180.22%
NOSH 692,121 880,000 624,150 491,818 384,814 372,500 382,173 48.52%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.38% 0.40% -23.34% -78.35% 2.49% -2.02% -21.18% -
ROE 11.98% 0.00% -0.06% -7.26% 5.41% -3.16% -21.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.44 3.34 2.27 0.99 8.86 6.00 3.24 89.21%
EPS 0.99 0.02 -0.53 -0.77 0.27 -0.12 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 8.30 8.30 0.106 0.041 0.038 0.032 88.66%
Adjusted Per Share Value based on latest NOSH - 491,818
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.92 0.96 0.47 0.16 1.12 0.73 0.41 179.64%
EPS 0.23 0.01 -0.11 -0.12 0.03 -0.01 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 2.3977 1.7006 0.0171 0.0052 0.0046 0.004 181.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.265 0.26 0.26 0.16 0.125 0.075 0.08 -
P/RPS 3.14 7.79 11.43 16.23 1.41 1.25 2.47 17.33%
P/EPS 26.64 1,300.00 -49.06 -20.78 56.33 -62.50 -11.59 -
EY 3.75 0.08 -2.04 -4.81 1.78 -1.60 -8.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 0.03 0.03 1.51 3.05 1.97 2.50 17.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.295 0.265 0.26 0.285 0.125 0.105 0.095 -
P/RPS 3.49 7.94 11.43 28.91 1.41 1.75 2.93 12.35%
P/EPS 29.66 1,325.00 -49.06 -37.01 56.33 -87.50 -13.77 -
EY 3.37 0.08 -2.04 -2.70 1.78 -1.14 -7.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 0.03 0.03 2.69 3.05 2.76 2.97 12.61%

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