[EDUSPEC] QoQ Quarter Result on 31-Jul-2005 [#1]

Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 921 1,191 1,026 948 0 0 0 -
PBT -3,462 -2,524 -2,342 -1,907 0 0 0 -
Tax 537 0 0 0 0 0 0 -
NP -2,925 -2,524 -2,342 -1,907 0 0 0 -
-
NP to SH -2,925 -2,524 -2,342 -1,907 0 0 0 -
-
Tax Rate - - - - - - - -
Total Cost 3,846 3,715 3,368 2,855 0 0 0 -
-
Net Worth 16,076 16,623 7,505 6,358 0 0 0 -
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 16,076 16,623 7,505 6,358 0 0 0 -
NOSH 106,751 96,704 79,931 54,485 0 0 0 -
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -317.59% -211.92% -228.27% -201.16% 0.00% 0.00% 0.00% -
ROE -18.19% -15.18% -31.20% -29.99% 0.00% 0.00% 0.00% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 0.86 1.23 1.28 1.74 0.00 0.00 0.00 -
EPS -2.74 -2.61 -2.93 -3.50 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1506 0.1719 0.0939 0.1167 0.2248 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,485
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 0.07 0.09 0.08 0.07 0.00 0.00 0.00 -
EPS -0.23 -0.20 -0.18 -0.15 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.013 0.0059 0.005 0.2248 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 - - - - - -
Price 0.16 0.17 0.00 0.00 0.00 0.00 0.00 -
P/RPS 18.55 13.80 0.00 0.00 0.00 0.00 0.00 -
P/EPS -5.84 -6.51 0.00 0.00 0.00 0.00 0.00 -
EY -17.13 -15.35 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 31/03/06 30/12/05 21/11/05 - - - -
Price 0.19 0.17 0.17 0.00 0.00 0.00 0.00 -
P/RPS 22.02 13.80 13.24 0.00 0.00 0.00 0.00 -
P/EPS -6.93 -6.51 -5.80 0.00 0.00 0.00 0.00 -
EY -14.42 -15.35 -17.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.99 1.81 0.00 0.00 0.00 0.00 -

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