[CYBERE] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 51.25%
YoY- -30.43%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 44,109 250,171 200,667 139,469 73,684 315,736 234,831 -67.16%
PBT -4,372 42,946 45,526 35,444 24,879 117,999 91,976 -
Tax 1,451 -4,802 -5,811 -1,278 -2,290 -15,856 -16,678 -
NP -2,921 38,144 39,715 34,166 22,589 102,143 75,298 -
-
NP to SH -2,921 45,300 39,715 34,166 22,589 102,143 75,298 -
-
Tax Rate - 11.18% 12.76% 3.61% 9.20% 13.44% 18.13% -
Total Cost 47,030 212,027 160,952 105,303 51,095 213,593 159,533 -55.67%
-
Net Worth 514,260 516,234 520,266 550,926 496,958 393,095 334,657 33.12%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 60,230 22,861 16,600 - - 21,666 19,521 111.79%
Div Payout % 0.00% 50.47% 41.80% - - 21.21% 25.93% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 514,260 516,234 520,266 550,926 496,958 393,095 334,657 33.12%
NOSH 411,408 409,709 397,150 427,075 376,483 309,524 278,881 29.55%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -6.62% 15.25% 19.79% 24.50% 30.66% 32.35% 32.06% -
ROE -0.57% 8.78% 7.63% 6.20% 4.55% 25.98% 22.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.72 61.06 50.53 32.66 19.57 102.01 84.20 -74.66%
EPS -0.71 9.31 10.00 8.00 6.00 33.00 27.00 -
DPS 14.64 5.58 4.18 0.00 0.00 7.00 7.00 63.46%
NAPS 1.25 1.26 1.31 1.29 1.32 1.27 1.20 2.75%
Adjusted Per Share Value based on latest NOSH - 385,900
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.93 147.04 117.94 81.97 43.31 185.57 138.02 -67.16%
EPS -1.72 26.63 23.34 20.08 13.28 60.03 44.26 -
DPS 35.40 13.44 9.76 0.00 0.00 12.73 11.47 111.83%
NAPS 3.0226 3.0342 3.0579 3.2381 2.9209 2.3104 1.967 33.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.10 1.20 1.10 1.96 1.92 2.07 3.33 -
P/RPS 10.26 1.97 2.18 6.00 9.81 2.03 3.95 88.84%
P/EPS -154.93 10.85 11.00 24.50 32.00 6.27 12.33 -
EY -0.65 9.21 9.09 4.08 3.13 15.94 8.11 -
DY 13.31 4.65 3.80 0.00 0.00 3.38 2.10 242.09%
P/NAPS 0.88 0.95 0.84 1.52 1.45 1.63 2.77 -53.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 18/11/11 26/08/11 24/05/11 23/02/11 22/11/10 -
Price 1.01 1.04 1.20 1.53 2.12 1.86 2.14 -
P/RPS 9.42 1.70 2.37 4.69 10.83 1.82 2.54 139.40%
P/EPS -142.25 9.41 12.00 19.13 35.33 5.64 7.93 -
EY -0.70 10.63 8.33 5.23 2.83 17.74 12.62 -
DY 14.50 5.37 3.48 0.00 0.00 3.76 3.27 169.66%
P/NAPS 0.81 0.83 0.92 1.19 1.61 1.46 1.78 -40.80%

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