[EDUSPEC] YoY Annualized Quarter Result on 30-Nov-2021 [#3]

Announcement Date
25-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 10.91%
YoY- 15.25%
View:
Show?
Annualized Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Revenue 9,657 9,564 27,750 0 38,901 51,406 74,428 -31.38%
PBT -14,168 -16,036 437 0 -60,152 -14,102 2,558 -
Tax 98 0 -38 0 -50 -68 -234 -
NP -14,069 -16,036 398 0 -60,202 -14,170 2,324 -
-
NP to SH -13,653 -16,110 478 0 -59,802 -11,944 2,478 -
-
Tax Rate - - 8.70% - - - 9.15% -
Total Cost 23,726 25,600 27,352 0 99,103 65,577 72,104 -18.53%
-
Net Worth 51,741 52,622 83,292 0 78,822 11,647,538 119,422 -14.29%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 51,741 52,622 83,292 0 78,822 11,647,538 119,422 -14.29%
NOSH 3,017,717 1,948,967 1,426,077 998,770 1,001,793 920,892 907,191 24.81%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -145.69% -167.67% 1.44% 0.00% -154.76% -27.57% 3.12% -
ROE -26.39% -30.62% 0.57% 0.00% -75.87% -0.10% 2.08% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
RPS 0.39 0.49 2.77 0.00 3.90 5.61 8.73 -43.63%
EPS -0.56 -0.83 0.05 0.00 -6.00 -1.31 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.027 0.083 0.00 0.079 12.70 0.14 -29.52%
Adjusted Per Share Value based on latest NOSH - 3,017,717
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
RPS 0.32 0.31 0.91 0.00 1.28 1.69 2.44 -31.24%
EPS -0.45 -0.53 0.02 0.00 -1.96 -0.39 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0173 0.0273 0.00 0.0259 3.8235 0.0392 -14.28%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 29/06/18 30/06/17 30/06/16 -
Price 0.015 0.025 0.025 0.035 0.06 0.155 0.255 -
P/RPS 3.83 5.09 0.90 0.00 1.54 2.77 2.92 5.13%
P/EPS -2.71 -3.02 52.41 0.00 -1.00 -11.90 87.76 -
EY -36.94 -33.07 1.91 0.00 -99.90 -8.40 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 0.30 0.00 0.76 0.01 1.82 -15.93%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Date 25/01/22 26/01/21 14/01/20 - 28/08/18 29/08/17 30/08/16 -
Price 0.02 0.025 0.025 0.00 0.05 0.14 0.25 -
P/RPS 5.10 5.09 0.90 0.00 1.28 2.50 2.87 11.18%
P/EPS -3.61 -3.02 52.41 0.00 -0.83 -10.75 86.04 -
EY -27.71 -33.07 1.91 0.00 -119.87 -9.30 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.93 0.30 0.00 0.63 0.01 1.79 -11.02%

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