[EDUSPEC] QoQ Cumulative Quarter Result on 31-May-2021 [#1]

Announcement Date
27-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 80.91%
YoY- 18.9%
View:
Show?
Cumulative Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 9,180 7,243 4,530 2,222 9,588 7,173 4,750 55.34%
PBT -13,484 -10,626 -7,906 -4,792 -23,567 -12,027 -10,776 16.16%
Tax 73 74 0 0 6 0 0 -
NP -13,411 -10,552 -7,906 -4,792 -23,561 -12,027 -10,776 15.74%
-
NP to SH -13,199 -10,240 -7,663 -4,492 -23,532 -12,083 -10,900 13.64%
-
Tax Rate - - - - - - - -
Total Cost 22,591 17,795 12,436 7,014 33,149 19,200 15,526 28.49%
-
Net Worth 49,542 51,741 45,275 47,193 40,928 52,622 53,774 -5.33%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 49,542 51,741 45,275 47,193 40,928 52,622 53,774 -5.33%
NOSH 3,046,287 3,017,717 2,498,967 2,423,967 1,948,967 1,948,967 1,948,967 34.79%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin -146.09% -145.69% -174.53% -215.66% -245.73% -167.67% -226.86% -
ROE -26.64% -19.79% -16.93% -9.52% -57.50% -22.96% -20.27% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 0.35 0.29 0.20 0.10 0.49 0.37 0.37 -3.64%
EPS -0.51 -0.42 -0.34 -0.21 -1.21 -0.62 -0.85 -28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.021 0.02 0.022 0.021 0.027 0.042 -41.15%
Adjusted Per Share Value based on latest NOSH - 2,423,967
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 0.30 0.24 0.15 0.07 0.31 0.24 0.16 52.23%
EPS -0.43 -0.34 -0.25 -0.15 -0.77 -0.40 -0.36 12.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0163 0.017 0.0149 0.0155 0.0134 0.0173 0.0177 -5.35%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.015 0.015 0.015 0.02 0.02 0.025 0.03 -
P/RPS 4.26 5.10 7.50 19.31 4.07 6.79 8.09 -34.86%
P/EPS -2.96 -3.61 -4.43 -9.55 -1.66 -4.03 -3.52 -10.93%
EY -33.75 -27.71 -22.57 -10.47 -60.37 -24.80 -28.38 12.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.75 0.91 0.95 0.93 0.71 7.39%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 26/04/22 25/01/22 26/10/21 27/07/21 25/05/21 26/01/21 27/10/20 -
Price 0.02 0.02 0.015 0.015 0.015 0.025 0.02 -
P/RPS 5.68 6.80 7.50 14.48 3.05 6.79 5.39 3.56%
P/EPS -3.95 -4.81 -4.43 -7.16 -1.24 -4.03 -2.35 41.50%
EY -25.31 -20.78 -22.57 -13.96 -80.49 -24.80 -42.57 -29.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 0.75 0.68 0.71 0.93 0.48 68.75%

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