[EDUSPEC] QoQ Quarter Result on 31-Dec-2012 [#1]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -9888.89%
YoY- -3.85%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,753 9,961 8,302 4,075 6,926 9,681 7,884 30.46%
PBT 1,534 2,176 49 -2,659 100 2,249 903 42.32%
Tax -203 -6 -7 -5 -65 -64 -13 523.70%
NP 1,331 2,170 42 -2,664 35 2,185 890 30.74%
-
NP to SH 1,332 2,160 36 -2,643 27 2,177 888 31.00%
-
Tax Rate 13.23% 0.28% 14.29% - 65.00% 2.85% 1.44% -
Total Cost 10,422 7,791 8,260 6,739 6,891 7,496 6,994 30.43%
-
Net Worth 1,562,205 14,657 11,520 12,257 1,053,000 15,128 12,950 2334.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,562,205 14,657 11,520 12,257 1,053,000 15,128 12,950 2334.32%
NOSH 381,025 385,714 360,000 383,043 270,000 368,983 370,000 1.97%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.32% 21.78% 0.51% -65.37% 0.51% 22.57% 11.29% -
ROE 0.09% 14.74% 0.31% -21.56% 0.00% 14.39% 6.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.08 2.58 2.31 1.06 2.57 2.62 2.13 27.84%
EPS 0.39 0.56 0.01 -0.69 0.01 0.59 0.24 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.10 0.038 0.032 0.032 3.90 0.041 0.035 2287.18%
Adjusted Per Share Value based on latest NOSH - 383,043
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.39 0.33 0.27 0.13 0.23 0.32 0.26 31.00%
EPS 0.04 0.07 0.00 -0.09 0.00 0.07 0.03 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5128 0.0048 0.0038 0.004 0.3457 0.005 0.0043 2315.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.125 0.075 0.08 0.09 0.09 0.11 0.11 -
P/RPS 4.05 2.90 3.47 8.46 3.51 4.19 5.16 -14.89%
P/EPS 35.76 13.39 800.00 -13.04 900.00 18.64 45.83 -15.23%
EY 2.80 7.47 0.13 -7.67 0.11 5.36 2.18 18.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 1.97 2.50 2.81 0.02 2.68 3.14 -95.48%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 -
Price 0.125 0.105 0.095 0.09 0.08 0.09 0.12 -
P/RPS 4.05 4.07 4.12 8.46 3.12 3.43 5.63 -19.69%
P/EPS 35.76 18.75 950.00 -13.04 800.00 15.25 50.00 -20.00%
EY 2.80 5.33 0.11 -7.67 0.13 6.56 2.00 25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.76 2.97 2.81 0.02 2.20 3.43 -95.74%

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