[EDUSPEC] YoY TTM Result on 30-Sep-2014 [#4]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 408.34%
YoY- 760.68%
View:
Show?
TTM Result
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 11,072 81,457 76,008 58,422 34,091 29,066 28,030 -11.76%
PBT -2,737 7,188 11,949 8,768 1,100 707 817 -
Tax -25 -2,109 -751 -365 -221 -161 -327 -29.27%
NP -2,762 5,079 11,198 8,403 879 546 490 -
-
NP to SH -2,583 4,458 9,790 7,376 857 547 354 -
-
Tax Rate - 29.34% 6.29% 4.16% 20.09% 22.77% 40.02% -
Total Cost 13,834 76,378 64,810 50,019 33,212 28,520 27,540 -8.85%
-
Net Worth 0 12,223,713 99,913 63,462 1,562,205 1,053,000 14,959 -
Dividend
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 0 12,223,713 99,913 63,462 1,562,205 1,053,000 14,959 -
NOSH 1,015,710 908,512 805,754 689,807 381,025 270,000 339,999 15.88%
Ratio Analysis
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -24.95% 6.24% 14.73% 14.38% 2.58% 1.88% 1.75% -
ROE 0.00% 0.04% 9.80% 11.62% 0.05% 0.05% 2.37% -
Per Share
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.09 9.40 9.43 8.47 8.95 10.77 8.24 -23.85%
EPS -0.25 0.51 1.22 1.07 0.22 0.20 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 14.10 0.124 0.092 4.10 3.90 0.044 -
Adjusted Per Share Value based on latest NOSH - 689,807
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.36 2.67 2.50 1.92 1.12 0.95 0.92 -11.87%
EPS -0.08 0.15 0.32 0.24 0.03 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 4.0127 0.0328 0.0208 0.5128 0.3457 0.0049 -
Price Multiplier on Financial Quarter End Date
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.025 0.24 0.255 0.265 0.125 0.09 0.09 -
P/RPS 2.29 2.55 2.70 3.13 1.40 0.84 1.09 10.51%
P/EPS -9.83 46.67 20.99 24.78 55.58 44.42 86.44 -
EY -10.17 2.14 4.76 4.04 1.80 2.25 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.02 2.06 2.88 0.03 0.02 2.05 -
Price Multiplier on Announcement Date
01/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date - 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 -
Price 0.00 0.20 0.315 0.295 0.125 0.08 0.12 -
P/RPS 0.00 2.13 3.34 3.48 1.40 0.74 1.46 -
P/EPS 0.00 38.89 25.93 27.59 55.58 39.49 115.25 -
EY 0.00 2.57 3.86 3.62 1.80 2.53 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 2.54 3.21 0.03 0.02 2.73 -

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