[EDUSPEC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#2]

Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 17.68%
YoY- -138.94%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,575 28,030 21,554 12,212 4,557 13,582 6,612 -21.71%
PBT -2,545 817 420 -1,614 -2,312 2,223 1,327 -
Tax -19 -327 -237 -27 -9 -460 -35 -33.37%
NP -2,564 490 183 -1,641 -2,321 1,763 1,292 -
-
NP to SH -2,545 354 184 -1,718 -2,087 1,752 1,281 -
-
Tax Rate - 40.02% 56.43% - - 20.69% 2.64% -
Total Cost 7,139 27,540 21,371 13,853 6,878 11,819 5,320 21.59%
-
Net Worth 12,171 14,159 9,813 0 8,889 595,680 9,025 21.99%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 12,171 14,159 9,813 0 8,889 595,680 9,025 21.99%
NOSH 368,840 321,818 306,666 335,454 329,242 291,136 291,136 17.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -56.04% 1.75% 0.85% -13.44% -50.93% 12.98% 19.54% -
ROE -20.91% 2.50% 1.87% 0.00% -23.48% 0.29% 14.19% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.24 8.71 7.03 3.64 1.38 0.08 2.27 -33.10%
EPS -0.69 0.11 0.06 0.00 -0.66 0.01 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.044 0.032 0.00 0.027 0.034 0.031 4.24%
Adjusted Per Share Value based on latest NOSH - 335,454
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.36 2.19 1.68 0.95 0.36 1.06 0.52 -21.68%
EPS -0.20 0.03 0.01 -0.13 -0.16 0.14 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.011 0.0077 0.00 0.0069 0.4648 0.007 22.51%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.11 0.09 0.11 0.14 0.17 0.19 0.14 -
P/RPS 8.87 1.03 1.57 3.85 12.28 245.09 6.16 27.43%
P/EPS -15.94 81.82 183.33 -27.34 -26.82 1,900.00 31.82 -
EY -6.27 1.22 0.55 -3.66 -3.73 0.05 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.05 3.44 0.00 6.30 5.59 4.52 -18.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 -
Price 0.11 0.12 0.11 0.13 0.14 0.20 0.14 -
P/RPS 8.87 1.38 1.57 3.57 10.11 257.99 6.16 27.43%
P/EPS -15.94 109.09 183.33 -25.38 -22.09 2,000.00 31.82 -
EY -6.27 0.92 0.55 -3.94 -4.53 0.05 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.73 3.44 0.00 5.19 5.88 4.52 -18.38%

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