[EDUSPEC] YoY Quarter Result on 31-Dec-2015 [#1]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -148.71%
YoY- -22.93%
View:
Show?
Quarter Result
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 5,974 0 9,933 9,871 8,938 4,849 4,075 6.14%
PBT 925 0 -4,103 -4,208 -3,641 -3,796 -2,659 -
Tax 0 0 -8 -153 0 -3 -5 -
NP 925 0 -4,111 -4,361 -3,641 -3,799 -2,664 -
-
NP to SH 1,079 0 -4,714 -4,160 -3,384 -3,787 -2,643 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 5,049 0 14,044 14,232 12,579 8,648 6,739 -4.39%
-
Net Worth 74,923 0 103,565 95,934 60,758 52,132 12,257 32.59%
Dividend
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 74,923 0 103,565 95,934 60,758 52,132 12,257 32.59%
NOSH 1,101,813 995,730 790,576 848,979 769,090 491,818 383,043 17.89%
Ratio Analysis
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.48% 0.00% -41.39% -44.18% -40.74% -78.35% -65.37% -
ROE 1.44% 0.00% -4.55% -4.34% -5.57% -7.26% -21.56% -
Per Share
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.54 0.00 1.26 1.16 1.16 0.99 1.06 -9.97%
EPS 0.10 0.00 -0.52 -0.49 -0.44 -0.77 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.00 0.131 0.113 0.079 0.106 0.032 12.46%
Adjusted Per Share Value based on latest NOSH - 848,979
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.20 0.00 0.33 0.32 0.29 0.16 0.13 6.94%
EPS 0.04 0.00 -0.15 -0.14 -0.11 -0.12 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.00 0.034 0.0315 0.0199 0.0171 0.004 32.72%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 31/05/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.03 0.06 0.195 0.315 0.245 0.16 0.09 -
P/RPS 5.53 0.00 15.52 27.09 21.08 16.23 8.46 -6.41%
P/EPS 30.63 0.00 -32.70 -64.29 -55.68 -20.78 -13.04 -
EY 3.26 0.00 -3.06 -1.56 -1.80 -4.81 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 1.49 2.79 3.10 1.51 2.81 -25.09%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/07/19 - 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 -
Price 0.035 0.00 0.185 0.30 0.35 0.285 0.09 -
P/RPS 6.46 0.00 14.72 25.80 30.12 28.91 8.46 -4.11%
P/EPS 35.74 0.00 -31.03 -61.22 -79.55 -37.01 -13.04 -
EY 2.80 0.00 -3.22 -1.63 -1.26 -2.70 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 1.41 2.65 4.43 2.69 2.81 -23.35%

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