[EDUSPEC] YoY Cumulative Quarter Result on 31-Mar-2013 [#2]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 0.23%
YoY- -59.14%
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Revenue 23,991 21,683 14,197 12,377 12,459 12,212 2,296 44.13%
PBT -6,217 -6,329 -3,310 -2,610 -1,642 -1,614 -823 37.02%
Tax -161 -14 -4 -12 -32 -27 104 -
NP -6,378 -6,343 -3,314 -2,622 -1,674 -1,641 -719 40.49%
-
NP to SH -6,027 -5,723 -3,308 -2,637 -1,657 -1,718 -719 39.26%
-
Tax Rate - - - - - - - -
Total Cost 30,369 28,026 17,511 14,999 14,133 13,853 3,015 43.30%
-
Net Worth 94,781 82,751 5,180,453 12,229 12,887 0 843 108.68%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Net Worth 94,781 82,751 5,180,453 12,229 12,887 0 843 108.68%
NOSH 846,691 773,378 624,150 382,173 368,222 335,454 138,269 32.61%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
NP Margin -26.58% -29.25% -23.34% -21.18% -13.44% -13.44% -31.32% -
ROE -6.36% -6.92% -0.06% -21.56% -12.86% 0.00% -85.25% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
RPS 2.83 2.80 2.27 3.24 3.38 3.64 1.66 8.66%
EPS -0.71 -0.74 -0.53 -0.69 -0.45 0.00 -0.52 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.112 0.107 8.30 0.032 0.035 0.00 0.0061 57.35%
Adjusted Per Share Value based on latest NOSH - 360,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
RPS 0.79 0.71 0.47 0.41 0.41 0.40 0.08 42.86%
EPS -0.20 -0.19 -0.11 -0.09 -0.05 -0.06 -0.02 43.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0311 0.0272 1.7006 0.004 0.0042 0.00 0.0003 106.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 -
Price 0.285 0.36 0.26 0.08 0.11 0.14 0.06 -
P/RPS 10.05 12.84 11.43 2.47 3.25 3.85 3.61 17.29%
P/EPS -40.02 -48.65 -49.06 -11.59 -24.44 -27.34 -11.54 21.37%
EY -2.50 -2.06 -2.04 -8.63 -4.09 -3.66 -8.67 -17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 3.36 0.03 2.50 3.14 0.00 9.84 -19.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 CAGR
Date 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 21/04/10 -
Price 0.28 0.355 0.26 0.095 0.12 0.13 0.12 -
P/RPS 9.88 12.66 11.43 2.93 3.55 3.57 7.23 4.98%
P/EPS -39.32 -47.97 -49.06 -13.77 -26.67 -25.38 -23.08 8.65%
EY -2.54 -2.08 -2.04 -7.26 -3.75 -3.94 -4.33 -7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.32 0.03 2.97 3.43 0.00 19.67 -27.48%

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