[EDUSPEC] QoQ Quarter Result on 31-Mar-2011 [#2]

Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 117.68%
YoY- 16.4%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,575 6,476 9,342 7,655 4,557 6,970 6,612 -21.71%
PBT -2,545 397 2,034 698 -2,312 896 1,327 -
Tax -19 -225 -94 -18 -9 -425 -35 -33.37%
NP -2,564 172 1,940 680 -2,321 471 1,292 -
-
NP to SH -2,545 170 1,902 369 -2,087 471 1,281 -
-
Tax Rate - 56.68% 4.62% 2.58% - 47.43% 2.64% -
Total Cost 7,139 6,304 7,402 6,975 6,878 6,499 5,320 21.59%
-
Net Worth 12,171 14,959 10,493 0 8,889 9,898 9,025 21.99%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 12,171 14,959 10,493 0 8,889 9,898 9,025 21.99%
NOSH 368,840 339,999 327,931 335,454 329,242 291,136 291,136 17.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -56.04% 2.66% 20.77% 8.88% -50.93% 6.76% 19.54% -
ROE -20.91% 1.14% 18.13% 0.00% -23.48% 4.76% 14.19% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.24 1.90 2.85 2.28 1.38 2.39 2.27 -33.10%
EPS -0.69 0.05 0.58 0.00 -0.66 0.00 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.044 0.032 0.00 0.027 0.034 0.031 4.24%
Adjusted Per Share Value based on latest NOSH - 335,454
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.36 0.51 0.73 0.60 0.36 0.54 0.52 -21.68%
EPS -0.20 0.01 0.15 0.03 -0.16 0.04 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0117 0.0082 0.00 0.0069 0.0077 0.0071 21.36%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.11 0.09 0.11 0.14 0.17 0.19 0.14 -
P/RPS 8.87 4.73 3.86 6.14 12.28 7.94 6.16 27.43%
P/EPS -15.94 180.00 18.97 127.27 -26.82 117.44 31.82 -
EY -6.27 0.56 5.27 0.79 -3.73 0.85 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.05 3.44 0.00 6.30 5.59 4.52 -18.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 -
Price 0.11 0.12 0.11 0.13 0.14 0.20 0.14 -
P/RPS 8.87 6.30 3.86 5.70 10.11 8.35 6.16 27.43%
P/EPS -15.94 240.00 18.97 118.18 -22.09 123.62 31.82 -
EY -6.27 0.42 5.27 0.85 -4.53 0.81 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.73 3.44 0.00 5.19 5.88 4.52 -18.38%

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