[EDUSPEC] QoQ Quarter Result on 31-Dec-2013 [#1]

Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -384.31%
YoY- -43.28%
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 29,056 15,169 9,348 4,849 11,753 9,961 8,302 130.34%
PBT 8,644 3,434 486 -3,796 1,534 2,176 49 3035.54%
Tax -358 -3 -1 -3 -203 -6 -7 1274.51%
NP 8,286 3,431 485 -3,799 1,331 2,170 42 3278.06%
-
NP to SH 7,257 3,478 486 -3,787 1,332 2,160 36 3326.89%
-
Tax Rate 4.14% 0.09% 0.21% - 13.23% 0.28% 14.29% -
Total Cost 20,770 11,738 8,863 8,648 10,422 7,791 8,260 84.81%
-
Net Worth 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 11,520 211.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 11,520 211.59%
NOSH 689,807 681,960 607,500 491,818 381,025 385,714 360,000 54.20%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.52% 22.62% 5.19% -78.35% 11.32% 21.78% 0.51% -
ROE 11.44% 0.06% 0.01% -7.26% 0.09% 14.74% 0.31% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.21 2.22 1.54 0.99 3.08 2.58 2.31 49.14%
EPS 1.04 0.51 0.08 -0.77 0.39 0.56 0.01 2105.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.092 8.30 8.30 0.106 4.10 0.038 0.032 102.05%
Adjusted Per Share Value based on latest NOSH - 491,818
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.95 0.50 0.31 0.16 0.39 0.33 0.27 131.15%
EPS 0.24 0.11 0.02 -0.12 0.04 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 1.8581 1.6552 0.0171 0.5128 0.0048 0.0038 210.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.265 0.26 0.26 0.16 0.125 0.075 0.08 -
P/RPS 6.29 11.69 16.90 16.23 4.05 2.90 3.47 48.61%
P/EPS 25.19 50.98 325.00 -20.78 35.76 13.39 800.00 -90.00%
EY 3.97 1.96 0.31 -4.81 2.80 7.47 0.13 874.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 0.03 0.03 1.51 0.03 1.97 2.50 9.88%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.295 0.265 0.26 0.285 0.125 0.105 0.095 -
P/RPS 7.00 11.91 16.90 28.91 4.05 4.07 4.12 42.34%
P/EPS 28.04 51.96 325.00 -37.01 35.76 18.75 950.00 -90.42%
EY 3.57 1.92 0.31 -2.70 2.80 5.33 0.11 915.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 0.03 0.03 2.69 0.03 2.76 2.97 5.31%

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