[EDUSPEC] YoY 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- 145.16%
YoY- 14.46%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Revenue 26,751 15,169 9,961 9,681 9,342 866 677 77.40%
PBT 7,245 3,434 2,176 2,249 2,034 197 -1,979 -
Tax -96 -3 -6 -64 -94 0 0 -
NP 7,149 3,431 2,170 2,185 1,940 197 -1,979 -
-
NP to SH 6,972 3,478 2,160 2,177 1,902 197 -1,979 -
-
Tax Rate 1.33% 0.09% 0.28% 2.85% 4.62% 0.00% - -
Total Cost 19,602 11,738 7,791 7,496 7,402 669 2,656 36.56%
-
Net Worth 90,319 5,660,274 14,657 15,128 10,493 1,069 5,065 56.70%
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 90,319 5,660,274 14,657 15,128 10,493 1,069 5,065 56.70%
NOSH 792,272 681,960 385,714 368,983 327,931 140,714 138,391 31.26%
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 26.72% 22.62% 21.78% 22.57% 20.77% 22.75% -292.32% -
ROE 7.72% 0.06% 14.74% 14.39% 18.13% 18.42% -39.07% -
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 3.38 2.22 2.58 2.62 2.85 0.62 0.49 35.13%
EPS 0.88 0.51 0.56 0.59 0.58 0.14 -1.43 -
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 0.88 0.50 0.33 0.32 0.31 0.03 0.02 80.40%
EPS 0.23 0.11 0.07 0.07 0.06 0.01 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 1.8581 0.0048 0.005 0.0034 0.0004 0.0017 56.12%
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 9.18 11.69 2.90 4.19 3.86 14.62 12.27 -4.42%
P/EPS 35.23 50.98 13.39 18.64 18.97 64.29 -4.20 -
EY 2.84 1.96 7.47 5.36 5.27 1.56 -23.83 -
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 6.81 11.91 4.07 3.43 3.86 19.50 10.22 -6.13%
P/EPS 26.14 51.96 18.75 15.25 18.97 85.71 -3.50 -
EY 3.83 1.92 5.33 6.56 5.27 1.17 -28.60 -
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