[EDUSPEC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 0.23%
YoY- -59.14%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,849 34,091 22,338 12,377 4,075 29,066 22,140 -63.56%
PBT -3,796 1,100 -434 -2,610 -2,664 707 607 -
Tax -3 -252 -18 -12 0 -160 -96 -90.01%
NP -3,799 848 -452 -2,622 -2,664 547 511 -
-
NP to SH -3,787 854 -447 -2,637 -2,643 549 503 -
-
Tax Rate - 22.91% - - - 22.63% 15.82% -
Total Cost 8,648 33,243 22,790 14,999 6,739 28,519 21,629 -45.63%
-
Net Worth 52,132 15,777 14,154 12,229 12,257 1,427,399 14,730 131.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 52,132 15,777 14,154 12,229 12,257 1,427,399 14,730 131.70%
NOSH 491,818 384,814 372,500 382,173 383,043 365,999 359,285 23.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -78.35% 2.49% -2.02% -21.18% -65.37% 1.88% 2.31% -
ROE -7.26% 5.41% -3.16% -21.56% -21.56% 0.04% 3.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.99 8.86 6.00 3.24 1.06 7.94 6.16 -70.34%
EPS -0.77 0.27 -0.12 -0.69 -0.69 0.15 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.041 0.038 0.032 0.032 3.90 0.041 88.04%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.16 1.12 0.73 0.41 0.13 0.95 0.73 -63.54%
EPS -0.12 0.03 -0.01 -0.09 -0.09 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0052 0.0046 0.004 0.004 0.4686 0.0048 132.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.16 0.125 0.075 0.08 0.09 0.09 0.11 -
P/RPS 16.23 1.41 1.25 2.47 8.46 1.13 1.79 333.07%
P/EPS -20.78 56.33 -62.50 -11.59 -13.04 60.00 78.57 -
EY -4.81 1.78 -1.60 -8.63 -7.67 1.67 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 3.05 1.97 2.50 2.81 0.02 2.68 -31.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 -
Price 0.285 0.125 0.105 0.095 0.09 0.08 0.09 -
P/RPS 28.91 1.41 1.75 2.93 8.46 1.01 1.46 627.95%
P/EPS -37.01 56.33 -87.50 -13.77 -13.04 53.33 64.29 -
EY -2.70 1.78 -1.14 -7.26 -7.67 1.88 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.05 2.76 2.97 2.81 0.02 2.20 14.30%

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