[CYBERE] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -11.54%
YoY- -15.34%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized 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 250,171 267,556 278,938 294,736 315,736 313,108 308,306 -12.97%
PBT 42,946 60,701 70,888 99,516 117,999 122,634 115,554 -48.21%
Tax -4,802 -7,748 -2,556 -9,160 -15,856 -22,237 -17,328 -57.39%
NP 38,144 52,953 68,332 90,356 102,143 100,397 98,226 -46.68%
-
NP to SH 45,300 52,953 68,332 90,356 102,143 100,397 98,226 -40.22%
-
Tax Rate 11.18% 12.76% 3.61% 9.20% 13.44% 18.13% 15.00% -
Total Cost 212,027 214,602 210,606 204,380 213,593 212,710 210,080 0.61%
-
Net Worth 516,234 520,266 550,926 496,958 393,095 334,657 258,377 58.43%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,861 22,134 - - 21,666 26,028 - -
Div Payout % 50.47% 41.80% - - 21.21% 25.93% - -
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 516,234 520,266 550,926 496,958 393,095 334,657 258,377 58.43%
NOSH 409,709 397,150 427,075 376,483 309,524 278,881 213,534 54.22%
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 15.25% 19.79% 24.50% 30.66% 32.35% 32.06% 31.86% -
ROE 8.78% 10.18% 12.40% 18.18% 25.98% 30.00% 38.02% -
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 61.06 67.37 65.31 78.29 102.01 112.27 144.38 -43.56%
EPS 9.31 13.33 16.00 24.00 33.00 36.00 46.00 -65.42%
DPS 5.58 5.57 0.00 0.00 7.00 9.33 0.00 -
NAPS 1.26 1.31 1.29 1.32 1.27 1.20 1.21 2.72%
Adjusted Per Share Value based on latest NOSH - 376,483
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 147.04 157.26 163.95 173.23 185.57 184.03 181.21 -12.97%
EPS 26.63 31.12 40.16 53.11 60.03 59.01 57.73 -40.21%
DPS 13.44 13.01 0.00 0.00 12.73 15.30 0.00 -
NAPS 3.0342 3.0579 3.2381 2.9209 2.3104 1.967 1.5186 58.43%
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 1.20 1.10 1.96 1.92 2.07 3.33 3.70 -
P/RPS 1.97 1.63 3.00 2.45 2.03 2.97 2.56 -15.98%
P/EPS 10.85 8.25 12.25 8.00 6.27 9.25 8.04 22.05%
EY 9.21 12.12 8.16 12.50 15.94 10.81 12.43 -18.07%
DY 4.65 5.07 0.00 0.00 3.38 2.80 0.00 -
P/NAPS 0.95 0.84 1.52 1.45 1.63 2.77 3.06 -54.05%
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 28/02/12 18/11/11 26/08/11 24/05/11 23/02/11 22/11/10 23/08/10 -
Price 1.04 1.20 1.53 2.12 1.86 2.14 4.03 -
P/RPS 1.70 1.78 2.34 2.71 1.82 1.91 2.79 -28.06%
P/EPS 9.41 9.00 9.56 8.83 5.64 5.94 8.76 4.87%
EY 10.63 11.11 10.46 11.32 17.74 16.82 11.41 -4.59%
DY 5.37 4.64 0.00 0.00 3.76 4.36 0.00 -
P/NAPS 0.83 0.92 1.19 1.61 1.46 1.78 3.33 -60.29%

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