[EDUSPEC] YoY Quarter Result on 31-Mar-2015 [#2]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 30.88%
YoY- -581.28%
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 11,860 15,965 14,120 12,745 9,348 8,302 7,884 7.03%
PBT -36,815 -2,043 -2,009 -2,688 486 49 903 -
Tax -165 -25 -8 -14 -1 -7 -13 52.70%
NP -36,980 -2,068 -2,017 -2,702 485 42 890 -
-
NP to SH -36,801 -1,177 -1,465 -2,339 486 36 888 -
-
Tax Rate - - - - 0.21% 14.29% 1.44% -
Total Cost 48,840 18,033 16,137 15,447 8,863 8,260 6,994 38.23%
-
Net Worth 81,649 119,897 94,781 83,424 5,042,250 11,520 12,950 35.89%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 81,649 119,897 94,781 83,424 5,042,250 11,520 12,950 35.89%
NOSH 1,001,793 920,892 846,691 779,666 607,500 360,000 370,000 18.04%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -311.80% -12.95% -14.28% -21.20% 5.19% 0.51% 11.29% -
ROE -45.07% -0.98% -1.55% -2.80% 0.01% 0.31% 6.86% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.19 1.74 1.67 1.63 1.54 2.31 2.13 -9.24%
EPS -3.70 -0.13 -0.17 -0.30 0.08 0.01 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.131 0.112 0.107 8.30 0.032 0.035 15.23%
Adjusted Per Share Value based on latest NOSH - 779,666
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.39 0.52 0.46 0.42 0.31 0.27 0.26 6.98%
EPS -1.21 -0.04 -0.05 -0.08 0.02 0.00 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0394 0.0311 0.0274 1.6552 0.0038 0.0043 35.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.10 0.185 0.285 0.36 0.26 0.08 0.11 -
P/RPS 8.40 10.61 17.08 22.02 16.90 3.47 5.16 8.45%
P/EPS -2.71 -143.86 -164.63 -120.00 325.00 800.00 45.83 -
EY -36.96 -0.70 -0.61 -0.83 0.31 0.13 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.41 2.54 3.36 0.03 2.50 3.14 -14.57%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 29/05/12 -
Price 0.07 0.15 0.28 0.355 0.26 0.095 0.12 -
P/RPS 5.88 8.60 16.78 21.72 16.90 4.12 5.63 0.72%
P/EPS -1.89 -116.64 -161.74 -118.33 325.00 950.00 50.00 -
EY -52.80 -0.86 -0.62 -0.85 0.31 0.11 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.15 2.50 3.32 0.03 2.97 3.43 -20.73%

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