[EDUSPEC] QoQ Cumulative Quarter Result on 30-Sep-2015 [#4]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 683.83%
YoY- 42.21%
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 55,821 23,991 9,871 76,008 48,434 21,683 8,938 239.51%
PBT 1,919 -6,217 -4,208 11,949 916 -6,329 -3,641 -
Tax -176 -161 -153 -751 -110 -14 0 -
NP 1,743 -6,378 -4,361 11,198 806 -6,343 -3,641 -
-
NP to SH 1,859 -6,027 -4,160 9,790 1,249 -5,723 -3,384 -
-
Tax Rate 9.17% - - 6.29% 12.01% - - -
Total Cost 54,078 30,369 14,232 64,810 47,628 28,026 12,579 164.62%
-
Net Worth 119,422 94,781 95,934 100,327 88,991 82,751 60,758 56.97%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 119,422 94,781 95,934 100,327 88,991 82,751 60,758 56.97%
NOSH 907,191 846,691 848,979 809,090 780,625 773,378 769,090 11.64%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.12% -26.58% -44.18% 14.73% 1.66% -29.25% -40.74% -
ROE 1.56% -6.36% -4.34% 9.76% 1.40% -6.92% -5.57% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.54 2.83 1.16 9.39 6.20 2.80 1.16 217.10%
EPS 0.22 -0.71 -0.49 1.21 0.16 -0.74 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.112 0.113 0.124 0.114 0.107 0.079 46.49%
Adjusted Per Share Value based on latest NOSH - 805,754
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.36 1.87 0.77 5.94 3.78 1.69 0.70 238.90%
EPS 0.15 -0.47 -0.33 0.76 0.10 -0.45 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.0741 0.075 0.0784 0.0695 0.0647 0.0475 56.90%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.255 0.285 0.315 0.255 0.31 0.36 0.245 -
P/RPS 3.90 10.05 27.09 2.71 5.00 12.84 21.08 -67.56%
P/EPS 117.01 -40.02 -64.29 21.07 193.75 -48.65 -55.68 -
EY 0.85 -2.50 -1.56 4.75 0.52 -2.06 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.54 2.79 2.06 2.72 3.36 3.10 -29.90%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 -
Price 0.25 0.28 0.30 0.315 0.23 0.355 0.35 -
P/RPS 3.82 9.88 25.80 3.35 3.71 12.66 30.12 -74.78%
P/EPS 114.71 -39.32 -61.22 26.03 143.75 -47.97 -79.55 -
EY 0.87 -2.54 -1.63 3.84 0.70 -2.08 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.50 2.65 2.54 2.02 3.32 4.43 -45.37%

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