[EDUSPEC] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 30.6%
YoY- 79.1%
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 12,377 12,459 12,212 2,296 1,365 2,252 5,953 12.07%
PBT -2,610 -1,642 -1,614 -823 -3,440 -3,098 2,329 -
Tax -12 -32 -27 104 0 0 -301 -39.46%
NP -2,622 -1,674 -1,641 -719 -3,440 -3,098 2,028 -
-
NP to SH -2,637 -1,657 -1,718 -719 -3,440 -3,098 2,028 -
-
Tax Rate - - - - - - 12.92% -
Total Cost 14,999 14,133 13,853 3,015 4,805 5,350 3,925 23.22%
-
Net Worth 12,229 12,887 0 843 7,018 14,922 22,611 -9.13%
Dividend
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 12,229 12,887 0 843 7,018 14,922 22,611 -9.13%
NOSH 382,173 368,222 335,454 138,269 138,152 138,303 137,959 17.20%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -21.18% -13.44% -13.44% -31.32% -252.01% -137.57% 34.07% -
ROE -21.56% -12.86% 0.00% -85.25% -49.02% -20.76% 8.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.24 3.38 3.64 1.66 0.99 1.63 4.32 -4.38%
EPS -0.69 -0.45 0.00 -0.52 -2.49 -2.24 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.035 0.00 0.0061 0.0508 0.1079 0.1639 -22.46%
Adjusted Per Share Value based on latest NOSH - 137,826
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.41 0.41 0.40 0.08 0.04 0.07 0.20 11.83%
EPS -0.09 -0.05 -0.06 -0.02 -0.11 -0.10 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0042 0.00 0.0003 0.0023 0.0049 0.0074 -9.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.08 0.11 0.14 0.06 0.09 0.09 0.19 -
P/RPS 2.47 3.25 3.85 3.61 9.11 5.53 4.40 -8.60%
P/EPS -11.59 -24.44 -27.34 -11.54 -3.61 -4.02 12.93 -
EY -8.63 -4.09 -3.66 -8.67 -27.67 -24.89 7.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.14 0.00 9.84 1.77 0.83 1.16 12.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/05/13 29/05/12 23/05/11 21/04/10 19/12/08 19/12/07 28/12/06 -
Price 0.095 0.12 0.13 0.12 0.06 0.09 0.19 -
P/RPS 2.93 3.55 3.57 7.23 6.07 5.53 4.40 -6.13%
P/EPS -13.77 -26.67 -25.38 -23.08 -2.41 -4.02 12.93 -
EY -7.26 -3.75 -3.94 -4.33 -41.50 -24.89 7.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.43 0.00 19.67 1.18 0.83 1.16 15.77%

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