[EDUSPEC] YoY Annualized Quarter Result on 30-Sep-2016 [#4]

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 71.75%
YoY- -56.52%
View:
Show?
Annualized Quarter Result
29/02/20 28/02/20 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 24,613 24,613 0 81,457 76,008 58,422 34,091 -4.94%
PBT -53,902 -53,902 0 7,188 11,949 8,768 1,100 -
Tax -523 -523 0 -2,504 -751 -365 -252 12.04%
NP -54,425 -54,425 0 4,684 11,198 8,403 848 -
-
NP to SH -54,270 -54,270 0 4,257 9,790 6,884 854 -
-
Tax Rate - - - 34.84% 6.29% 4.16% 22.91% -
Total Cost 79,038 79,038 0 76,773 64,810 50,019 33,243 14.44%
-
Net Worth 32,056 32,068 0 122,237 100,327 57,446 15,777 11.67%
Dividend
29/02/20 28/02/20 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/20 28/02/20 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 32,056 32,068 0 122,237 100,327 57,446 15,777 11.67%
NOSH 1,697,934 1,233,409 1,015,710 908,512 809,090 692,121 384,814 26.01%
Ratio Analysis
29/02/20 28/02/20 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -221.12% -221.12% 0.00% 5.75% 14.73% 14.38% 2.49% -
ROE -169.29% -169.23% 0.00% 3.48% 9.76% 11.98% 5.41% -
Per Share
29/02/20 28/02/20 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.00 2.00 0.00 9.40 9.39 8.44 8.86 -20.69%
EPS -4.40 -4.40 0.00 0.49 1.21 0.99 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.026 0.00 0.141 0.124 0.083 0.041 -6.84%
Adjusted Per Share Value based on latest NOSH - 908,512
29/02/20 28/02/20 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.81 0.81 0.00 2.67 2.50 1.92 1.12 -4.92%
EPS -1.78 -1.78 0.00 0.14 0.32 0.23 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0105 0.00 0.0401 0.0329 0.0189 0.0052 11.56%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/20 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/02/20 28/02/20 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.02 0.02 0.025 0.24 0.255 0.265 0.125 -
P/RPS 1.00 1.00 0.00 2.55 2.71 3.14 1.41 -5.21%
P/EPS -0.45 -0.45 0.00 48.88 21.07 26.64 56.33 -
EY -220.08 -220.00 0.00 2.05 4.75 3.75 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.00 1.70 2.06 3.19 3.05 -19.30%
Price Multiplier on Announcement Date
29/02/20 28/02/20 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/07/20 - - 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.02 0.00 0.00 0.20 0.315 0.295 0.125 -
P/RPS 1.00 0.00 0.00 2.13 3.35 3.49 1.41 -5.21%
P/EPS -0.45 0.00 0.00 40.73 26.03 29.66 56.33 -
EY -220.08 0.00 0.00 2.46 3.84 3.37 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 1.42 2.54 3.55 3.05 -19.30%

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