[EDUSPEC] YoY Quarter Result on 30-Jun-2015 [#3]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 398.08%
YoY- 100.46%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,372 12,657 31,830 26,751 15,169 9,961 9,681 2.71%
PBT -3,201 -4,431 8,136 7,245 3,434 2,176 2,249 -
Tax 135 -18 -15 -96 -3 -6 -64 -
NP -3,066 -4,449 8,121 7,149 3,431 2,170 2,185 -
-
NP to SH -3,005 -3,067 7,886 6,972 3,478 2,160 2,177 -
-
Tax Rate - - 0.18% 1.33% 0.09% 0.28% 2.85% -
Total Cost 14,438 17,106 23,709 19,602 11,738 7,791 7,496 11.53%
-
Net Worth 78,822 11,647,538 119,422 90,319 5,660,274 14,657 15,128 31.65%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 78,822 11,647,538 119,422 90,319 5,660,274 14,657 15,128 31.65%
NOSH 1,001,793 920,892 907,191 792,272 681,960 385,714 368,983 18.10%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -26.96% -35.15% 25.51% 26.72% 22.62% 21.78% 22.57% -
ROE -3.81% -0.03% 6.60% 7.72% 0.06% 14.74% 14.39% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.14 1.38 3.73 3.38 2.22 2.58 2.62 -12.94%
EPS -0.30 -0.33 0.92 0.88 0.51 0.56 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 12.70 0.14 0.114 8.30 0.038 0.041 11.54%
Adjusted Per Share Value based on latest NOSH - 792,272
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.37 0.42 1.04 0.88 0.50 0.33 0.32 2.44%
EPS -0.10 -0.10 0.26 0.23 0.11 0.07 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 3.8235 0.0392 0.0296 1.8581 0.0048 0.005 31.52%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.06 0.155 0.255 0.31 0.26 0.075 0.11 -
P/RPS 5.26 11.23 6.83 9.18 11.69 2.90 4.19 3.86%
P/EPS -19.92 -46.35 27.58 35.23 50.98 13.39 18.64 -
EY -5.02 -2.16 3.63 2.84 1.96 7.47 5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.01 1.82 2.72 0.03 1.97 2.68 -18.93%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 30/08/16 27/08/15 26/08/14 30/08/13 29/08/12 -
Price 0.05 0.14 0.25 0.23 0.265 0.105 0.09 -
P/RPS 4.39 10.14 6.70 6.81 11.91 4.07 3.43 4.19%
P/EPS -16.60 -41.86 27.04 26.14 51.96 18.75 15.25 -
EY -6.02 -2.39 3.70 3.83 1.92 5.33 6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.01 1.79 2.02 0.03 2.76 2.20 -18.80%

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