[EDUSPEC] YoY Cumulative Quarter Result on 31-Mar-2012 [#2]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 34.89%
YoY- 3.55%
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Revenue 21,683 14,197 12,377 12,459 12,212 2,296 1,365 53.87%
PBT -6,329 -3,310 -2,610 -1,642 -1,614 -823 -3,440 9.96%
Tax -14 -4 -12 -32 -27 104 0 -
NP -6,343 -3,314 -2,622 -1,674 -1,641 -719 -3,440 10.00%
-
NP to SH -5,723 -3,308 -2,637 -1,657 -1,718 -719 -3,440 8.25%
-
Tax Rate - - - - - - - -
Total Cost 28,026 17,511 14,999 14,133 13,853 3,015 4,805 31.63%
-
Net Worth 82,751 5,180,453 12,229 12,887 0 843 7,018 46.89%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Net Worth 82,751 5,180,453 12,229 12,887 0 843 7,018 46.89%
NOSH 773,378 624,150 382,173 368,222 335,454 138,269 138,152 30.79%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
NP Margin -29.25% -23.34% -21.18% -13.44% -13.44% -31.32% -252.01% -
ROE -6.92% -0.06% -21.56% -12.86% 0.00% -85.25% -49.02% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 2.80 2.27 3.24 3.38 3.64 1.66 0.99 17.58%
EPS -0.74 -0.53 -0.69 -0.45 0.00 -0.52 -2.49 -17.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 8.30 0.032 0.035 0.00 0.0061 0.0508 12.31%
Adjusted Per Share Value based on latest NOSH - 370,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 0.71 0.47 0.41 0.41 0.40 0.08 0.04 56.56%
EPS -0.19 -0.11 -0.09 -0.05 -0.06 -0.02 -0.11 8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 1.7006 0.004 0.0042 0.00 0.0003 0.0023 46.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 -
Price 0.36 0.26 0.08 0.11 0.14 0.06 0.09 -
P/RPS 12.84 11.43 2.47 3.25 3.85 3.61 9.11 5.49%
P/EPS -48.65 -49.06 -11.59 -24.44 -27.34 -11.54 -3.61 49.98%
EY -2.06 -2.04 -8.63 -4.09 -3.66 -8.67 -27.67 -33.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 0.03 2.50 3.14 0.00 9.84 1.77 10.50%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Date 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 21/04/10 19/12/08 -
Price 0.355 0.26 0.095 0.12 0.13 0.12 0.06 -
P/RPS 12.66 11.43 2.93 3.55 3.57 7.23 6.07 12.13%
P/EPS -47.97 -49.06 -13.77 -26.67 -25.38 -23.08 -2.41 59.38%
EY -2.08 -2.04 -7.26 -3.75 -3.94 -4.33 -41.50 -37.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 0.03 2.97 3.43 0.00 19.67 1.18 17.49%

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