[CYBERE] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 84.06%
YoY- 39.35%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 73,684 315,736 234,831 154,153 77,040 273,385 199,121 -48.48%
PBT 24,879 117,999 91,976 57,777 32,054 112,289 84,870 -55.90%
Tax -2,290 -15,856 -16,678 -8,664 -5,371 -14,907 -16,105 -72.78%
NP 22,589 102,143 75,298 49,113 26,683 97,382 68,765 -52.42%
-
NP to SH 22,589 102,143 75,298 49,113 26,683 97,382 68,765 -52.42%
-
Tax Rate 9.20% 13.44% 18.13% 15.00% 16.76% 13.28% 18.98% -
Total Cost 51,095 213,593 159,533 105,040 50,357 176,003 130,356 -46.47%
-
Net Worth 496,958 393,095 334,657 258,377 30,018 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 21,666 19,521 - - - - -
Div Payout % - 21.21% 25.93% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 496,958 393,095 334,657 258,377 30,018 0 0 -
NOSH 376,483 309,524 278,881 213,534 33,353 500 500 8210.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 30.66% 32.35% 32.06% 31.86% 34.64% 35.62% 34.53% -
ROE 4.55% 25.98% 22.50% 19.01% 88.89% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.57 102.01 84.20 72.19 230.98 54,675.91 39,824.20 -99.38%
EPS 6.00 33.00 27.00 23.00 80.00 19,476.00 13,753.00 -99.42%
DPS 0.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.20 1.21 0.90 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 203,909
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.88 188.04 139.86 91.81 45.88 162.82 118.59 -48.49%
EPS 13.45 60.83 44.85 29.25 15.89 58.00 40.95 -52.42%
DPS 0.00 12.90 11.63 0.00 0.00 0.00 0.00 -
NAPS 2.9598 2.3412 1.9931 1.5388 0.1788 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 - - - -
Price 1.92 2.07 3.33 3.70 0.00 0.00 0.00 -
P/RPS 9.81 2.03 3.95 5.13 0.00 0.00 0.00 -
P/EPS 32.00 6.27 12.33 16.09 0.00 0.00 0.00 -
EY 3.13 15.94 8.11 6.22 0.00 0.00 0.00 -
DY 0.00 3.38 2.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.63 2.77 3.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 23/02/11 22/11/10 23/08/10 24/05/10 - - -
Price 2.12 1.86 2.14 4.03 3.79 0.00 0.00 -
P/RPS 10.83 1.82 2.54 5.58 1.64 0.00 0.00 -
P/EPS 35.33 5.64 7.93 17.52 4.74 0.00 0.00 -
EY 2.83 17.74 12.62 5.71 21.11 0.00 0.00 -
DY 0.00 3.76 3.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.46 1.78 3.33 4.21 0.00 0.00 -

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
Post a Comment