[EDUSPEC] QoQ Quarter Result on 31-Oct-2009 [#2]

Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 130.6%
YoY- 117.31%
View:
Show?
Quarter Result
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Revenue 6,612 12,059 866 1,330 966 0 674 607.41%
PBT 1,327 -11,345 197 214 -1,036 0 -3,412 -
Tax -35 196 0 103 0 0 -17 85.65%
NP 1,292 -11,149 197 317 -1,036 0 -3,429 -
-
NP to SH 1,281 -11,149 197 317 -1,036 0 -3,429 -
-
Tax Rate 2.64% - 0.00% -48.13% - - - -
Total Cost 5,320 23,208 669 1,013 2,002 0 4,103 24.92%
-
Net Worth 9,025 4,722 1,069 840 524 0 1,617 336.32%
Dividend
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Net Worth 9,025 4,722 1,069 840 524 0 1,617 336.32%
NOSH 291,136 177,531 140,714 137,826 138,133 138,266 138,266 89.26%
Ratio Analysis
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
NP Margin 19.54% -92.45% 22.75% 23.83% -107.25% 0.00% -508.75% -
ROE 14.19% -236.09% 18.42% 37.70% -197.37% 0.00% -211.97% -
Per Share
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 2.27 6.79 0.62 0.96 0.70 0.00 0.49 271.95%
EPS 0.44 -6.28 0.14 0.23 -0.75 0.00 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0266 0.0076 0.0061 0.0038 0.00 0.0117 130.45%
Adjusted Per Share Value based on latest NOSH - 137,826
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 0.22 0.40 0.03 0.04 0.03 0.00 0.02 680.32%
EPS 0.04 -0.37 0.01 0.01 -0.03 0.00 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.003 0.0016 0.0004 0.0003 0.0002 0.00 0.0005 364.22%
Price Multiplier on Financial Quarter End Date
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 30/06/09 30/04/09 -
Price 0.14 0.12 0.09 0.06 0.07 0.04 0.06 -
P/RPS 6.16 1.77 14.62 6.22 10.01 0.00 12.31 -44.74%
P/EPS 31.82 -1.91 64.29 26.09 -9.33 0.00 -2.42 -
EY 3.14 -52.33 1.56 3.83 -10.71 0.00 -41.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 4.51 11.84 9.84 18.42 0.00 5.13 -10.27%
Price Multiplier on Announcement Date
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 25/08/10 30/06/10 21/04/10 21/04/10 25/09/09 - 30/06/09 -
Price 0.14 0.14 0.12 0.12 0.09 0.00 0.04 -
P/RPS 6.16 2.06 19.50 12.44 12.87 0.00 8.21 -21.81%
P/EPS 31.82 -2.23 85.71 52.17 -12.00 0.00 -1.61 -
EY 3.14 -44.86 1.17 1.92 -8.33 0.00 -62.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 5.26 15.79 19.67 23.68 0.00 3.42 26.99%

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