[EDUSPEC] QoQ Quarter Result on 30-Sep-2013 [#4]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -38.33%
YoY- 4833.33%
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,169 9,348 4,849 11,753 9,961 8,302 4,075 140.76%
PBT 3,434 486 -3,796 1,534 2,176 49 -2,659 -
Tax -3 -1 -3 -203 -6 -7 -5 -28.92%
NP 3,431 485 -3,799 1,331 2,170 42 -2,664 -
-
NP to SH 3,478 486 -3,787 1,332 2,160 36 -2,643 -
-
Tax Rate 0.09% 0.21% - 13.23% 0.28% 14.29% - -
Total Cost 11,738 8,863 8,648 10,422 7,791 8,260 6,739 44.91%
-
Net Worth 5,660,274 5,042,250 52,132 1,562,205 14,657 11,520 12,257 5942.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,660,274 5,042,250 52,132 1,562,205 14,657 11,520 12,257 5942.01%
NOSH 681,960 607,500 491,818 381,025 385,714 360,000 383,043 47.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.62% 5.19% -78.35% 11.32% 21.78% 0.51% -65.37% -
ROE 0.06% 0.01% -7.26% 0.09% 14.74% 0.31% -21.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.22 1.54 0.99 3.08 2.58 2.31 1.06 63.91%
EPS 0.51 0.08 -0.77 0.39 0.56 0.01 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.30 8.30 0.106 4.10 0.038 0.032 0.032 4008.71%
Adjusted Per Share Value based on latest NOSH - 381,025
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.50 0.31 0.16 0.39 0.33 0.27 0.13 146.08%
EPS 0.11 0.02 -0.12 0.04 0.07 0.00 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8581 1.6552 0.0171 0.5128 0.0048 0.0038 0.004 5965.83%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.26 0.26 0.16 0.125 0.075 0.08 0.09 -
P/RPS 11.69 16.90 16.23 4.05 2.90 3.47 8.46 24.13%
P/EPS 50.98 325.00 -20.78 35.76 13.39 800.00 -13.04 -
EY 1.96 0.31 -4.81 2.80 7.47 0.13 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 1.51 0.03 1.97 2.50 2.81 -95.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 -
Price 0.265 0.26 0.285 0.125 0.105 0.095 0.09 -
P/RPS 11.91 16.90 28.91 4.05 4.07 4.12 8.46 25.68%
P/EPS 51.96 325.00 -37.01 35.76 18.75 950.00 -13.04 -
EY 1.92 0.31 -2.70 2.80 5.33 0.11 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 2.69 0.03 2.76 2.97 2.81 -95.19%

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