[EDUSPEC] YoY Quarter Result on 30-Jun-2014 [#3]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	12,657	31,830	26,751	15,169	9,961	9,681	9,342	5.18%
YoY %	-60.24%	18.99%	76.35%	52.28%	2.89%	3.63%	-	-
Horiz. %	135.48%	340.72%	286.35%	162.37%	106.63%	103.63%	100.00%	-
PBT	-4,431	8,136	7,245	3,434	2,176	2,249	2,034	-
YoY %	-154.46%	12.30%	110.98%	57.81%	-3.25%	10.57%	-	-
Horiz. %	-217.85%	400.00%	356.19%	168.83%	106.98%	110.57%	100.00%	-
Tax	-18	-15	-96	-3	-6	-64	-94	-24.06%
YoY %	-20.00%	84.38%	-3,100.00%	50.00%	90.62%	31.91%	-	-
Horiz. %	19.15%	15.96%	102.13%	3.19%	6.38%	68.09%	100.00%	-
NP	-4,449	8,121	7,149	3,431	2,170	2,185	1,940	-
YoY %	-154.78%	13.60%	108.36%	58.11%	-0.69%	12.63%	-	-
Horiz. %	-229.33%	418.61%	368.51%	176.86%	111.86%	112.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,067	7,886	6,972	3,478	2,160	2,177	1,902	-
YoY %	-138.89%	13.11%	100.46%	61.02%	-0.78%	14.46%	-	-
Horiz. %	-161.25%	414.62%	366.56%	182.86%	113.56%	114.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	0.18%	1.33%	0.09%	0.28%	2.85%	4.62%	-
YoY %	-	-86.47%	1,377.78%	-67.86%	-90.18%	-38.31%	-	-
Horiz. %	-	3.90%	28.79%	1.95%	6.06%	61.69%	100.00%	-
Total Cost	17,106	23,709	19,602	11,738	7,791	7,496	7,402	14.96%
YoY %	-27.85%	20.95%	67.00%	50.66%	3.94%	1.27%	-	-
Horiz. %	231.10%	320.31%	264.82%	158.58%	105.26%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,647,538	119,422	90,319	5,660,274	14,657	15,128	10,493	221.43%
YoY %	9,653.26%	32.22%	-98.40%	38,518.23%	-3.11%	44.17%	-	-
Horiz. %	111,002.94%	1,138.11%	860.75%	53,943.33%	139.68%	144.17%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	11,647,538	119,422	90,319	5,660,274	14,657	15,128	10,493	221.43%
YoY %	9,653.26%	32.22%	-98.40%	38,518.23%	-3.11%	44.17%	-	-
Horiz. %	111,002.94%	1,138.11%	860.75%	53,943.33%	139.68%	144.17%	100.00%	-
NOSH	920,892	907,191	792,272	681,960	385,714	368,983	327,931	18.75%
YoY %	1.51%	14.50%	16.18%	76.80%	4.53%	12.52%	-	-
Horiz. %	280.82%	276.64%	241.60%	207.96%	117.62%	112.52%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-35.15%	25.51%	26.72%	22.62%	21.78%	22.57%	20.77%	-
YoY %	-237.79%	-4.53%	18.13%	3.86%	-3.50%	8.67%	-	-
Horiz. %	-169.23%	122.82%	128.65%	108.91%	104.86%	108.67%	100.00%	-
ROE	-0.03%	6.60%	7.72%	0.06%	14.74%	14.39%	18.13%	-
YoY %	-100.45%	-14.51%	12,766.67%	-99.59%	2.43%	-20.63%	-	-
Horiz. %	-0.17%	36.40%	42.58%	0.33%	81.30%	79.37%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	1.38	3.73	3.38	2.22	2.58	2.62	2.85	-11.37%
YoY %	-63.00%	10.36%	52.25%	-13.95%	-1.53%	-8.07%	-	-
Horiz. %	48.42%	130.88%	118.60%	77.89%	90.53%	91.93%	100.00%	-
EPS	-0.33	0.92	0.88	0.51	0.56	0.59	0.58	-
YoY %	-135.87%	4.55%	72.55%	-8.93%	-5.08%	1.72%	-	-
Horiz. %	-56.90%	158.62%	151.72%	87.93%	96.55%	101.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	12.70	0.14	0.114	8.30	0.038	0.041	0.032	170.84%
YoY %	8,971.43%	22.81%	-98.63%	21,742.11%	-7.32%	28.12%	-	-
Horiz. %	39,687.50%	437.50%	356.25%	25,937.50%	118.75%	128.12%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 681,960
RPS	0.99	2.49	2.09	1.19	0.78	0.76	0.73	5.20%
YoY %	-60.24%	19.14%	75.63%	52.56%	2.63%	4.11%	-	-
Horiz. %	135.62%	341.10%	286.30%	163.01%	106.85%	104.11%	100.00%	-
EPS	-0.24	0.62	0.54	0.27	0.17	0.17	0.15	-
YoY %	-138.71%	14.81%	100.00%	58.82%	0.00%	13.33%	-	-
Horiz. %	-160.00%	413.33%	360.00%	180.00%	113.33%	113.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	9.0999	0.0933	0.0706	4.4222	0.0115	0.0118	0.0082	221.42%
YoY %	9,653.38%	32.15%	-98.40%	38,353.91%	-2.54%	43.90%	-	-
Horiz. %	110,974.39%	1,137.80%	860.98%	53,929.27%	140.24%	143.90%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.155	0.255	0.31	0.26	0.075	0.11	0.11	-
P/RPS	11.23	6.83	9.18	11.69	2.90	4.19	3.86	19.46%
YoY %	64.42%	-25.60%	-21.47%	303.10%	-30.79%	8.55%	-	-
Horiz. %	290.93%	176.94%	237.82%	302.85%	75.13%	108.55%	100.00%	-
P/EPS	-46.35	27.58	35.23	50.98	13.39	18.64	18.97	-
YoY %	-268.06%	-21.71%	-30.89%	280.73%	-28.17%	-1.74%	-	-
Horiz. %	-244.33%	145.39%	185.71%	268.74%	70.59%	98.26%	100.00%	-
EY	-2.16	3.63	2.84	1.96	7.47	5.36	5.27	-
YoY %	-159.50%	27.82%	44.90%	-73.76%	39.37%	1.71%	-	-
Horiz. %	-40.99%	68.88%	53.89%	37.19%	141.75%	101.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.01	1.82	2.72	0.03	1.97	2.68	3.44	-62.18%
YoY %	-99.45%	-33.09%	8,966.67%	-98.48%	-26.49%	-22.09%	-	-
Horiz. %	0.29%	52.91%	79.07%	0.87%	57.27%	77.91%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/08/16	27/08/15	26/08/14	30/08/13	29/08/12	22/08/11	-
Price	0.14	0.25	0.23	0.265	0.105	0.09	0.11	-
P/RPS	10.14	6.70	6.81	11.91	4.07	3.43	3.86	17.44%
YoY %	51.34%	-1.62%	-42.82%	192.63%	18.66%	-11.14%	-	-
Horiz. %	262.69%	173.58%	176.42%	308.55%	105.44%	88.86%	100.00%	-
P/EPS	-41.86	27.04	26.14	51.96	18.75	15.25	18.97	-
YoY %	-254.81%	3.44%	-49.69%	177.12%	22.95%	-19.61%	-	-
Horiz. %	-220.66%	142.54%	137.80%	273.91%	98.84%	80.39%	100.00%	-
EY	-2.39	3.70	3.83	1.92	5.33	6.56	5.27	-
YoY %	-164.59%	-3.39%	99.48%	-63.98%	-18.75%	24.48%	-	-
Horiz. %	-45.35%	70.21%	72.68%	36.43%	101.14%	124.48%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.01	1.79	2.02	0.03	2.76	2.20	3.44	-62.18%
YoY %	-99.44%	-11.39%	6,633.33%	-98.91%	25.45%	-36.05%	-	-
Horiz. %	0.29%	52.03%	58.72%	0.87%	80.23%	63.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos