[EDUSPEC] QoQ Annualized Quarter Result on 28-Feb-2021 [#4]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- -46.06%
YoY- 56.64%
View:
Show?
Annualized Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 9,657 9,060 8,888 9,588 9,564 9,500 8,872 5.80%
PBT -14,168 -15,812 -19,168 -23,567 -16,036 -21,552 -22,184 -25.81%
Tax 98 0 0 6 0 0 0 -
NP -14,069 -15,812 -19,168 -23,561 -16,036 -21,552 -22,184 -26.16%
-
NP to SH -13,653 -15,326 -17,968 -23,532 -16,110 -21,800 -22,156 -27.56%
-
Tax Rate - - - - - - - -
Total Cost 23,726 24,872 28,056 33,149 25,600 31,052 31,056 -16.41%
-
Net Worth 51,741 45,275 47,193 40,928 52,622 53,774 30,914 40.92%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 51,741 45,275 47,193 40,928 52,622 53,774 30,914 40.92%
NOSH 3,017,717 2,498,967 2,423,967 1,948,967 1,948,967 1,948,967 1,997,934 31.61%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin -145.69% -174.53% -215.66% -245.73% -167.67% -226.86% -250.05% -
ROE -26.39% -33.85% -38.07% -57.50% -30.62% -40.54% -71.67% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 0.39 0.40 0.41 0.49 0.49 0.74 0.52 -17.43%
EPS -0.56 -0.68 -0.84 -1.21 -0.83 -1.70 -1.28 -42.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.02 0.022 0.021 0.027 0.042 0.018 10.81%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 0.75 0.71 0.69 0.75 0.75 0.74 0.69 5.71%
EPS -1.07 -1.20 -1.40 -1.84 -1.26 -1.70 -1.73 -27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0404 0.0354 0.0369 0.032 0.0411 0.042 0.0242 40.68%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.015 0.015 0.02 0.02 0.025 0.03 0.025 -
P/RPS 3.83 3.75 4.83 4.07 5.09 4.04 4.84 -14.43%
P/EPS -2.71 -2.22 -2.39 -1.66 -3.02 -1.76 -1.94 24.93%
EY -36.94 -45.13 -41.88 -60.37 -33.07 -56.76 -51.60 -19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.91 0.95 0.93 0.71 1.39 -36.07%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 25/01/22 26/10/21 27/07/21 25/05/21 26/01/21 27/10/20 30/07/20 -
Price 0.02 0.015 0.015 0.015 0.025 0.02 0.02 -
P/RPS 5.10 3.75 3.62 3.05 5.09 2.70 3.87 20.18%
P/EPS -3.61 -2.22 -1.79 -1.24 -3.02 -1.17 -1.55 75.61%
EY -27.71 -45.13 -55.84 -80.49 -33.07 -85.13 -64.50 -43.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.75 0.68 0.71 0.93 0.48 1.11 -9.84%

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