[EDUSPEC] YoY TTM Result on 31-Aug-2021 [#2]

Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- 9.74%
YoY- 69.85%
View:
Show?
TTM Result
31/08/21 31/08/20 31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 CAGR
Revenue 9,368 13,661 26,774 23,232 41,456 83,364 78,316 -32.40%
PBT -20,697 -66,884 -531 -40,016 -49,671 7,259 12,061 -
Tax 6 -523 -25 -30 -806 -2,376 -503 -
NP -20,691 -67,407 -556 -40,046 -50,477 4,883 11,558 -
-
NP to SH -20,295 -67,320 -433 -39,806 -47,837 4,393 9,687 -
-
Tax Rate - - - - - 32.73% 4.17% -
Total Cost 30,059 81,068 27,330 63,278 91,933 78,481 66,758 -13.68%
-
Net Worth 45,275 53,774 76,025 0 81,649 119,897 96,517 -13.03%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 45,275 53,774 76,025 0 81,649 119,897 96,517 -13.03%
NOSH 2,498,967 1,948,967 1,101,813 997,751 1,001,793 915,247 846,691 22.09%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -220.87% -493.43% -2.08% -172.37% -121.76% 5.86% 14.76% -
ROE -44.83% -125.19% -0.57% 0.00% -58.59% 3.66% 10.04% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 CAGR
RPS 0.41 1.07 2.43 2.33 4.16 9.11 9.09 -43.53%
EPS -0.90 -5.26 -0.04 -3.99 -4.80 0.48 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.042 0.069 0.00 0.082 0.131 0.112 -27.22%
Adjusted Per Share Value based on latest NOSH - 2,498,967
31/08/21 31/08/20 31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 CAGR
RPS 0.31 0.45 0.88 0.76 1.36 2.74 2.57 -32.30%
EPS -0.67 -2.21 -0.01 -1.31 -1.57 0.14 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0177 0.025 0.00 0.0268 0.0394 0.0317 -12.99%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/03/18 31/03/17 31/03/16 -
Price 0.015 0.03 0.055 0.045 0.10 0.185 0.285 -
P/RPS 3.62 2.81 2.26 1.93 2.40 2.03 3.14 2.65%
P/EPS -1.67 -0.57 -139.95 -1.13 -2.08 38.54 25.35 -
EY -59.77 -175.26 -0.71 -88.66 -48.04 2.59 3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.80 0.00 1.22 1.41 2.54 -20.14%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/03/18 31/03/17 31/03/16 CAGR
Date 26/10/21 27/10/20 29/10/19 - 24/05/18 30/05/17 25/05/16 -
Price 0.015 0.02 0.04 0.00 0.07 0.15 0.28 -
P/RPS 3.62 1.87 1.65 0.00 1.68 1.65 3.08 3.02%
P/EPS -1.67 -0.38 -101.78 0.00 -1.46 31.25 24.91 -
EY -59.77 -262.90 -0.98 0.00 -68.63 3.20 4.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.48 0.58 0.00 0.85 1.15 2.50 -19.91%

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