[CYBERE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 53.32%
YoY- 9.5%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 139,469 73,684 315,736 234,831 154,153 77,040 273,385 -36.23%
PBT 35,444 24,879 117,999 91,976 57,777 32,054 112,289 -53.73%
Tax -1,278 -2,290 -15,856 -16,678 -8,664 -5,371 -14,907 -80.64%
NP 34,166 22,589 102,143 75,298 49,113 26,683 97,382 -50.35%
-
NP to SH 34,166 22,589 102,143 75,298 49,113 26,683 97,382 -50.35%
-
Tax Rate 3.61% 9.20% 13.44% 18.13% 15.00% 16.76% 13.28% -
Total Cost 105,303 51,095 213,593 159,533 105,040 50,357 176,003 -29.06%
-
Net Worth 550,926 496,958 393,095 334,657 258,377 30,018 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 21,666 19,521 - - - -
Div Payout % - - 21.21% 25.93% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 550,926 496,958 393,095 334,657 258,377 30,018 0 -
NOSH 427,075 376,483 309,524 278,881 213,534 33,353 500 9014.33%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.50% 30.66% 32.35% 32.06% 31.86% 34.64% 35.62% -
ROE 6.20% 4.55% 25.98% 22.50% 19.01% 88.89% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.66 19.57 102.01 84.20 72.19 230.98 54,675.91 -99.30%
EPS 8.00 6.00 33.00 27.00 23.00 80.00 19,476.00 -99.45%
DPS 0.00 0.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 1.29 1.32 1.27 1.20 1.21 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 290,944
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 81.97 43.31 185.57 138.02 90.60 45.28 160.68 -36.23%
EPS 20.08 13.28 60.03 44.26 28.87 15.68 57.24 -50.35%
DPS 0.00 0.00 12.73 11.47 0.00 0.00 0.00 -
NAPS 3.2381 2.9209 2.3104 1.967 1.5186 0.1764 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 1.96 1.92 2.07 3.33 3.70 0.00 0.00 -
P/RPS 6.00 9.81 2.03 3.95 5.13 0.00 0.00 -
P/EPS 24.50 32.00 6.27 12.33 16.09 0.00 0.00 -
EY 4.08 3.13 15.94 8.11 6.22 0.00 0.00 -
DY 0.00 0.00 3.38 2.10 0.00 0.00 0.00 -
P/NAPS 1.52 1.45 1.63 2.77 3.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 23/02/11 22/11/10 23/08/10 24/05/10 - -
Price 1.53 2.12 1.86 2.14 4.03 3.79 0.00 -
P/RPS 4.69 10.83 1.82 2.54 5.58 1.64 0.00 -
P/EPS 19.13 35.33 5.64 7.93 17.52 4.74 0.00 -
EY 5.23 2.83 17.74 12.62 5.71 21.11 0.00 -
DY 0.00 0.00 3.76 3.27 0.00 0.00 0.00 -
P/NAPS 1.19 1.61 1.46 1.78 3.33 4.21 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