[EDUSPEC] YoY TTM Result on 30-Nov-2021 [#3]

Announcement Date
25-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- -6.87%
YoY- 67.49%
View:
Show?
TTM Result
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Revenue 9,658 10,973 26,486 22,039 40,171 64,191 83,395 -32.80%
PBT -22,166 -66,257 1,069 -6,190 -48,441 -5,308 12,952 -
Tax 80 -494 22 -191 -653 -1,960 -422 -
NP -22,086 -66,751 1,091 -6,381 -49,094 -7,268 12,530 -
-
NP to SH -21,689 -66,712 1,213 -6,347 -47,775 -5,957 10,601 -
-
Tax Rate - - -2.06% - - - 3.26% -
Total Cost 31,744 77,724 25,395 28,420 89,265 71,459 70,865 -13.76%
-
Net Worth 51,741 52,622 83,292 0 78,822 11,647,538 119,422 -14.29%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 51,741 52,622 83,292 0 78,822 11,647,538 119,422 -14.29%
NOSH 3,017,717 1,948,967 1,426,077 998,770 1,001,793 917,129 907,191 24.81%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -228.68% -608.32% 4.12% -28.95% -122.21% -11.32% 15.02% -
ROE -41.92% -126.78% 1.46% 0.00% -60.61% -0.05% 8.88% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
RPS 0.39 0.56 2.64 2.21 4.03 7.00 9.78 -44.80%
EPS -0.88 -3.42 0.12 -0.64 -4.79 -0.65 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.027 0.083 0.00 0.079 12.70 0.14 -29.52%
Adjusted Per Share Value based on latest NOSH - 3,017,717
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
RPS 0.32 0.36 0.87 0.72 1.32 2.11 2.74 -32.70%
EPS -0.71 -2.19 0.04 -0.21 -1.57 -0.20 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0173 0.0273 0.00 0.0259 3.8235 0.0392 -14.28%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 29/06/18 30/06/17 30/06/16 -
Price 0.015 0.025 0.025 0.035 0.06 0.155 0.255 -
P/RPS 3.83 4.44 0.95 1.59 1.49 2.21 2.61 7.32%
P/EPS -1.70 -0.73 20.68 -5.51 -1.25 -23.86 20.52 -
EY -58.68 -136.92 4.83 -18.16 -79.80 -4.19 4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 0.30 0.00 0.76 0.01 1.82 -15.93%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/06/18 30/06/17 30/06/16 CAGR
Date 25/01/22 26/01/21 14/01/20 - 28/08/18 29/08/17 30/08/16 -
Price 0.02 0.025 0.025 0.00 0.05 0.14 0.25 -
P/RPS 5.10 4.44 0.95 0.00 1.24 2.00 2.56 13.55%
P/EPS -2.27 -0.73 20.68 0.00 -1.04 -21.55 20.12 -
EY -44.01 -136.92 4.83 0.00 -95.77 -4.64 4.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.93 0.30 0.00 0.63 0.01 1.79 -11.02%

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