[EDUSPEC] YoY TTM 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- 66.27%
YoY- 275.0%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Revenue 77,490 41,119 29,264 28,616 21,554 3,162 2,580 69.97%
PBT 9,560 1,658 -334 1,004 420 -625 -8,593 -
Tax -468 -210 -83 -321 -102 103 -10 82.14%
NP 9,092 1,448 -417 683 318 -522 -8,603 -
-
NP to SH 8,506 1,451 -448 690 184 -522 -8,603 -
-
Tax Rate 4.90% 12.67% - 31.97% 24.29% - - -
Total Cost 68,398 39,671 29,681 27,933 21,236 3,684 11,183 32.62%
-
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 11.73% 3.52% -1.42% 2.39% 1.48% -16.51% -333.45% -
ROE 9.42% 0.03% -3.06% 4.56% 1.75% -48.81% -169.85% -
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 9.78 6.03 7.59 7.76 6.57 2.25 1.86 29.53%
EPS 1.07 0.21 -0.12 0.19 0.06 -0.37 -6.22 -
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 2.54 1.35 0.96 0.94 0.71 0.10 0.08 71.45%
EPS 0.28 0.05 -0.01 0.02 0.01 -0.02 -0.28 -
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 3.17 4.31 0.99 1.42 1.67 4.01 3.22 -0.24%
P/EPS 28.87 122.20 -64.57 58.82 196.05 -24.26 -0.97 -
EY 3.46 0.82 -1.55 1.70 0.51 -4.12 -103.61 -
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 - 26/03/09 -
Price 0.23 0.265 0.105 0.09 0.11 0.00 0.05 -
P/RPS 2.35 4.40 1.38 1.16 1.67 0.00 2.68 -2.02%
P/EPS 21.42 124.55 -90.40 48.13 196.05 0.00 -0.80 -
EY 4.67 0.80 -1.11 2.08 0.51 0.00 -124.33 -
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 0.00 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