[EDUSPEC] YoY Cumulative Quarter Result on 30-Jun-2012 [#3]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 130.36%
YoY- 173.37%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Revenue 48,434 29,366 22,338 22,140 21,554 3,160 2,042 63.83%
PBT 916 124 -434 607 420 -627 -5,418 -
Tax -110 -7 -18 -96 -237 104 0 -
NP 806 117 -452 511 183 -523 -5,418 -
-
NP to SH 1,249 176 -447 503 184 -523 -5,418 -
-
Tax Rate 12.01% 5.65% - 15.82% 56.43% - - -
Total Cost 47,628 29,249 22,790 21,629 21,371 3,683 7,460 33.51%
-
Net Worth 88,991 7,304,000 14,154 14,730 9,813 1,046 5,045 56.43%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Net Worth 88,991 7,304,000 14,154 14,730 9,813 1,046 5,045 56.43%
NOSH 780,625 880,000 372,500 359,285 306,666 137,631 137,862 31.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
NP Margin 1.66% 0.40% -2.02% 2.31% 0.85% -16.55% -265.33% -
ROE 1.40% 0.00% -3.16% 3.41% 1.87% -50.00% -107.38% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
RPS 6.20 3.34 6.00 6.16 7.03 2.30 1.48 25.02%
EPS 0.16 0.02 -0.12 0.14 0.06 -0.38 -3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 8.30 0.038 0.041 0.032 0.0076 0.0366 19.38%
Adjusted Per Share Value based on latest NOSH - 368,983
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
RPS 1.59 0.96 0.73 0.73 0.71 0.10 0.07 62.73%
EPS 0.04 0.01 -0.01 0.02 0.01 -0.02 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 2.3977 0.0046 0.0048 0.0032 0.0003 0.0017 55.79%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 30/01/09 -
Price 0.31 0.26 0.075 0.11 0.11 0.09 0.06 -
P/RPS 5.00 7.79 1.25 1.79 1.57 3.92 4.05 3.34%
P/EPS 193.75 1,300.00 -62.50 78.57 183.33 -23.68 -1.53 -
EY 0.52 0.08 -1.60 1.27 0.55 -4.22 -65.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 0.03 1.97 2.68 3.44 11.84 1.64 8.20%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Date 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 21/04/10 26/03/09 -
Price 0.23 0.265 0.105 0.09 0.11 0.12 0.05 -
P/RPS 3.71 7.94 1.75 1.46 1.57 5.23 3.38 1.46%
P/EPS 143.75 1,325.00 -87.50 64.29 183.33 -31.58 -1.27 -
EY 0.70 0.08 -1.14 1.56 0.55 -3.17 -78.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.03 2.76 2.20 3.44 15.79 1.37 6.24%

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