[EDUSPEC] QoQ TTM Result on 31-Jan-2010 [#3]

Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 87.42%
YoY- 93.93%
View:
Show?
TTM Result
30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 CAGR
Revenue 12,925 14,255 15,221 3,162 2,970 2,317 2,076 330.84%
PBT -11,148 -10,934 -11,970 -625 -4,234 -6,427 -7,222 41.44%
Tax 196 299 299 103 86 -17 -17 -
NP -10,952 -10,635 -11,671 -522 -4,148 -6,444 -7,239 39.19%
-
NP to SH -10,952 -10,635 -11,671 -522 -4,148 -6,444 -7,239 39.19%
-
Tax Rate - - - - - - - -
Total Cost 23,877 24,890 26,892 3,684 7,118 8,761 9,315 112.08%
-
Net Worth 10,189 0 4,722 1,069 840 524 0 -
Dividend
30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 CAGR
Net Worth 10,189 0 4,722 1,069 840 524 0 -
NOSH 291,136 291,136 177,531 140,714 137,826 138,133 138,266 81.25%
Ratio Analysis
30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 CAGR
NP Margin -84.74% -74.61% -76.68% -16.51% -139.66% -278.12% -348.70% -
ROE -107.48% 0.00% -247.14% -48.81% -493.38% -1,227.65% 0.00% -
Per Share
30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 CAGR
RPS 4.44 4.90 8.57 2.25 2.15 1.68 1.50 137.91%
EPS -3.76 -3.65 -6.57 -0.37 -3.01 -4.67 -5.24 -23.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.00 0.0266 0.0076 0.0061 0.0038 0.00 -
Adjusted Per Share Value based on latest NOSH - 140,714
30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 CAGR
RPS 0.42 0.47 0.50 0.10 0.10 0.08 0.07 318.31%
EPS -0.36 -0.35 -0.38 -0.02 -0.14 -0.21 -0.24 38.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.00 0.0016 0.0004 0.0003 0.0002 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 CAGR
Date 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 30/06/09 -
Price 0.19 0.14 0.12 0.09 0.06 0.07 0.04 -
P/RPS 4.28 2.86 1.40 4.01 2.78 4.17 2.66 46.21%
P/EPS -5.05 -3.83 -1.83 -24.26 -1.99 -1.50 -0.76 353.83%
EY -19.80 -26.09 -54.78 -4.12 -50.16 -66.64 -130.89 -77.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 0.00 4.51 11.84 9.84 18.42 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 CAGR
Date 30/11/10 25/08/10 30/06/10 - - - - -
Price 0.20 0.14 0.14 0.00 0.00 0.00 0.00 -
P/RPS 4.51 2.86 1.63 0.00 0.00 0.00 0.00 -
P/EPS -5.32 -3.83 -2.13 0.00 0.00 0.00 0.00 -
EY -18.81 -26.09 -46.96 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 5.71 0.00 5.26 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