[EDUSPEC] YoY Quarter Result on 30-Sep-2012 [#4]

Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -98.76%
YoY- -84.12%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Revenue 27,574 29,056 11,753 6,926 6,476 6,970 12,059 16.47%
PBT 11,033 8,644 1,534 100 397 896 -11,345 -
Tax -641 -358 -203 -65 -225 -425 196 -
NP 10,392 8,286 1,331 35 172 471 -11,149 -
-
NP to SH 8,541 7,257 1,332 27 170 471 -11,149 -
-
Tax Rate 5.81% 4.14% 13.23% 65.00% 56.68% 47.43% - -
Total Cost 17,182 20,770 10,422 6,891 6,304 6,499 23,208 -5.39%
-
Net Worth 99,913 63,462 1,562,205 1,053,000 14,959 9,898 4,722 75.57%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Net Worth 99,913 63,462 1,562,205 1,053,000 14,959 9,898 4,722 75.57%
NOSH 805,754 689,807 381,025 270,000 339,999 291,136 177,531 32.17%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
NP Margin 37.69% 28.52% 11.32% 0.51% 2.66% 6.76% -92.45% -
ROE 8.55% 11.44% 0.09% 0.00% 1.14% 4.76% -236.09% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
RPS 3.42 4.21 3.08 2.57 1.90 2.39 6.79 -11.88%
EPS 1.06 1.04 0.39 0.01 0.05 0.00 -6.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.092 4.10 3.90 0.044 0.034 0.0266 32.83%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
RPS 0.91 0.95 0.39 0.23 0.21 0.23 0.40 16.36%
EPS 0.28 0.24 0.04 0.00 0.01 0.02 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.0208 0.5128 0.3457 0.0049 0.0032 0.0016 74.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/04/10 -
Price 0.255 0.265 0.125 0.09 0.09 0.19 0.12 -
P/RPS 7.45 6.29 4.05 3.51 4.73 7.94 1.77 30.35%
P/EPS 24.06 25.19 35.76 900.00 180.00 117.44 -1.91 -
EY 4.16 3.97 2.80 0.11 0.56 0.85 -52.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.88 0.03 0.02 2.05 5.59 4.51 -13.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Date 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 30/06/10 -
Price 0.315 0.295 0.125 0.08 0.12 0.20 0.14 -
P/RPS 9.20 7.00 4.05 3.12 6.30 8.35 2.06 31.78%
P/EPS 29.72 28.04 35.76 800.00 240.00 123.62 -2.23 -
EY 3.37 3.57 2.80 0.13 0.42 0.81 -44.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 3.21 0.03 0.02 2.73 5.88 5.26 -12.56%

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