[CYBERE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -22.51%
YoY- -47.26%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 166,950 176,436 250,171 267,556 278,938 294,736 315,736 -34.63%
PBT -22,338 -17,488 42,946 60,701 70,888 99,516 117,999 -
Tax 6,798 5,804 -4,802 -7,748 -2,556 -9,160 -15,856 -
NP -15,540 -11,684 38,144 52,953 68,332 90,356 102,143 -
-
NP to SH -15,540 -11,684 45,300 52,953 68,332 90,356 102,143 -
-
Tax Rate - - 11.18% 12.76% 3.61% 9.20% 13.44% -
Total Cost 182,490 188,120 212,027 214,602 210,606 204,380 213,593 -9.96%
-
Net Worth 445,752 514,260 516,234 520,266 550,926 496,958 393,095 8.75%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 119,739 240,920 22,861 22,134 - - 21,666 212.91%
Div Payout % 0.00% 0.00% 50.47% 41.80% - - 21.21% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 445,752 514,260 516,234 520,266 550,926 496,958 393,095 8.75%
NOSH 408,947 411,408 409,709 397,150 427,075 376,483 309,524 20.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -9.31% -6.62% 15.25% 19.79% 24.50% 30.66% 32.35% -
ROE -3.49% -2.27% 8.78% 10.18% 12.40% 18.18% 25.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.82 42.89 61.06 67.37 65.31 78.29 102.01 -45.72%
EPS -3.80 -2.84 9.31 13.33 16.00 24.00 33.00 -
DPS 29.28 58.56 5.58 5.57 0.00 0.00 7.00 159.83%
NAPS 1.09 1.25 1.26 1.31 1.29 1.32 1.27 -9.69%
Adjusted Per Share Value based on latest NOSH - 554,900
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 99.43 105.08 149.00 159.35 166.13 175.54 188.04 -34.63%
EPS -9.26 -6.96 26.98 31.54 40.70 53.81 60.83 -
DPS 71.31 143.49 13.62 13.18 0.00 0.00 12.90 212.96%
NAPS 2.6548 3.0628 3.0746 3.0986 3.2812 2.9598 2.3412 8.74%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.89 1.10 1.20 1.10 1.96 1.92 2.07 -
P/RPS 2.18 2.56 1.97 1.63 3.00 2.45 2.03 4.87%
P/EPS -23.42 -38.73 10.85 8.25 12.25 8.00 6.27 -
EY -4.27 -2.58 9.21 12.12 8.16 12.50 15.94 -
DY 32.90 53.24 4.65 5.07 0.00 0.00 3.38 356.51%
P/NAPS 0.82 0.88 0.95 0.84 1.52 1.45 1.63 -36.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 28/02/12 18/11/11 26/08/11 24/05/11 23/02/11 -
Price 0.77 1.01 1.04 1.20 1.53 2.12 1.86 -
P/RPS 1.89 2.36 1.70 1.78 2.34 2.71 1.82 2.55%
P/EPS -20.26 -35.56 9.41 9.00 9.56 8.83 5.64 -
EY -4.94 -2.81 10.63 11.11 10.46 11.32 17.74 -
DY 38.03 57.98 5.37 4.64 0.00 0.00 3.76 368.35%
P/NAPS 0.71 0.81 0.83 0.92 1.19 1.61 1.46 -38.18%

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