[CYBERE] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -125.79%
YoY- -112.93%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 148,824 158,006 166,950 176,436 250,171 267,556 278,938 -34.09%
PBT -35,447 -30,834 -22,338 -17,488 42,946 60,701 70,888 -
Tax 7,255 10,272 6,798 5,804 -4,802 -7,748 -2,556 -
NP -28,192 -20,562 -15,540 -11,684 38,144 52,953 68,332 -
-
NP to SH -28,188 -20,561 -15,540 -11,684 45,300 52,953 68,332 -
-
Tax Rate - - - - 11.18% 12.76% 3.61% -
Total Cost 177,016 178,569 182,490 188,120 212,027 214,602 210,606 -10.89%
-
Net Worth 423,722 434,740 445,752 514,260 516,234 520,266 550,926 -15.98%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 60,226 80,057 119,739 240,920 22,861 22,134 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 50.47% 41.80% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 423,722 434,740 445,752 514,260 516,234 520,266 550,926 -15.98%
NOSH 411,380 410,132 408,947 411,408 409,709 397,150 427,075 -2.45%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -18.94% -13.01% -9.31% -6.62% 15.25% 19.79% 24.50% -
ROE -6.65% -4.73% -3.49% -2.27% 8.78% 10.18% 12.40% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.18 38.53 40.82 42.89 61.06 67.37 65.31 -32.42%
EPS -6.88 -5.01 -3.80 -2.84 9.31 13.33 16.00 -
DPS 14.64 19.52 29.28 58.56 5.58 5.57 0.00 -
NAPS 1.03 1.06 1.09 1.25 1.26 1.31 1.29 -13.87%
Adjusted Per Share Value based on latest NOSH - 411,408
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.64 94.10 99.43 105.08 149.00 159.35 166.13 -34.09%
EPS -16.79 -12.25 -9.26 -6.96 26.98 31.54 40.70 -
DPS 35.87 47.68 71.31 143.49 13.62 13.18 0.00 -
NAPS 2.5236 2.5892 2.6548 3.0628 3.0746 3.0986 3.2812 -15.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.59 0.61 0.89 1.10 1.20 1.10 1.96 -
P/RPS 1.63 1.58 2.18 2.56 1.97 1.63 3.00 -33.29%
P/EPS -8.61 -12.17 -23.42 -38.73 10.85 8.25 12.25 -
EY -11.61 -8.22 -4.27 -2.58 9.21 12.12 8.16 -
DY 24.81 32.00 32.90 53.24 4.65 5.07 0.00 -
P/NAPS 0.57 0.58 0.82 0.88 0.95 0.84 1.52 -47.84%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 28/05/12 28/02/12 18/11/11 26/08/11 -
Price 0.615 0.62 0.77 1.01 1.04 1.20 1.53 -
P/RPS 1.70 1.61 1.89 2.36 1.70 1.78 2.34 -19.10%
P/EPS -8.98 -12.37 -20.26 -35.56 9.41 9.00 9.56 -
EY -11.14 -8.09 -4.94 -2.81 10.63 11.11 10.46 -
DY 23.80 31.48 38.03 57.98 5.37 4.64 0.00 -
P/NAPS 0.60 0.58 0.71 0.81 0.83 0.92 1.19 -36.51%

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