[EDUSPEC] QoQ Quarter Result on 30-Nov-2020 [#3]

Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- 77.93%
YoY- 33.95%
View:
Show?
Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 2,308 2,222 2,415 2,423 2,532 2,218 3,800 -28.21%
PBT -3,114 -4,792 -11,540 -1,251 -5,230 -5,546 -54,230 -85.03%
Tax 0 0 6 0 0 0 -494 -
NP -3,114 -4,792 -11,534 -1,251 -5,230 -5,546 -54,724 -85.12%
-
NP to SH -3,171 -4,492 -11,449 -1,183 -5,361 -5,539 -54,629 -84.93%
-
Tax Rate - - - - - - - -
Total Cost 5,422 7,014 13,949 3,674 7,762 7,764 58,524 -79.43%
-
Net Worth 45,275 47,193 40,928 52,622 53,774 30,914 32,056 25.80%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 45,275 47,193 40,928 52,622 53,774 30,914 32,056 25.80%
NOSH 2,498,967 2,423,967 1,948,967 1,948,967 1,948,967 1,997,934 1,697,934 29.29%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin -134.92% -215.66% -477.60% -51.63% -206.56% -250.05% -1,440.11% -
ROE -7.00% -9.52% -27.97% -2.25% -9.97% -17.92% -170.41% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 0.10 0.10 0.12 0.12 0.20 0.13 0.31 -52.86%
EPS -0.14 -0.21 -0.59 -0.06 -0.42 -0.32 -4.43 -89.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.022 0.021 0.027 0.042 0.018 0.026 -16.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 0.08 0.07 0.08 0.08 0.08 0.07 0.12 -23.62%
EPS -0.10 -0.15 -0.38 -0.04 -0.18 -0.18 -1.79 -85.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0155 0.0134 0.0173 0.0177 0.0101 0.0105 26.19%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.015 0.02 0.02 0.025 0.03 0.025 0.02 -
P/RPS 14.71 19.31 16.14 20.11 15.17 19.36 6.49 72.29%
P/EPS -10.71 -9.55 -3.40 -41.19 -7.16 -7.75 -0.45 722.64%
EY -9.34 -10.47 -29.37 -2.43 -13.96 -12.90 -221.54 -87.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.91 0.95 0.93 0.71 1.39 0.77 -1.73%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 26/10/21 27/07/21 25/05/21 26/01/21 27/10/20 30/07/20 24/07/20 -
Price 0.015 0.015 0.015 0.025 0.02 0.02 0.02 -
P/RPS 14.71 14.48 12.11 20.11 10.11 15.49 6.49 72.29%
P/EPS -10.71 -7.16 -2.55 -41.19 -4.78 -6.20 -0.45 722.64%
EY -9.34 -13.96 -39.16 -2.43 -20.94 -16.13 -221.54 -87.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.71 0.93 0.48 1.11 0.77 -1.73%

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