[CYBERE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.24%
YoY- -47.26%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 83,475 44,109 250,171 200,667 139,469 73,684 315,736 -58.84%
PBT -11,169 -4,372 42,946 45,526 35,444 24,879 117,999 -
Tax 3,399 1,451 -4,802 -5,811 -1,278 -2,290 -15,856 -
NP -7,770 -2,921 38,144 39,715 34,166 22,589 102,143 -
-
NP to SH -7,770 -2,921 45,300 39,715 34,166 22,589 102,143 -
-
Tax Rate - - 11.18% 12.76% 3.61% 9.20% 13.44% -
Total Cost 91,245 47,030 212,027 160,952 105,303 51,095 213,593 -43.30%
-
Net Worth 445,752 514,260 516,234 520,266 550,926 496,958 393,095 8.75%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 59,869 60,230 22,861 16,600 - - 21,666 97.03%
Div Payout % 0.00% 0.00% 50.47% 41.80% - - 21.21% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 445,752 514,260 516,234 520,266 550,926 496,958 393,095 8.75%
NOSH 408,947 411,408 409,709 397,150 427,075 376,483 309,524 20.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -9.31% -6.62% 15.25% 19.79% 24.50% 30.66% 32.35% -
ROE -1.74% -0.57% 8.78% 7.63% 6.20% 4.55% 25.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.41 10.72 61.06 50.53 32.66 19.57 102.01 -65.82%
EPS -1.90 -0.71 9.31 10.00 8.00 6.00 33.00 -
DPS 14.64 14.64 5.58 4.18 0.00 0.00 7.00 63.61%
NAPS 1.09 1.25 1.26 1.31 1.29 1.32 1.27 -9.69%
Adjusted Per Share Value based on latest NOSH - 554,900
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 49.06 25.93 147.04 117.94 81.97 43.31 185.57 -58.84%
EPS -4.57 -1.72 26.63 23.34 20.08 13.28 60.03 -
DPS 35.19 35.40 13.44 9.76 0.00 0.00 12.73 97.08%
NAPS 2.6199 3.0226 3.0342 3.0579 3.2381 2.9209 2.3104 8.75%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.89 1.10 1.20 1.10 1.96 1.92 2.07 -
P/RPS 4.36 10.26 1.97 2.18 6.00 9.81 2.03 66.54%
P/EPS -46.84 -154.93 10.85 11.00 24.50 32.00 6.27 -
EY -2.13 -0.65 9.21 9.09 4.08 3.13 15.94 -
DY 16.45 13.31 4.65 3.80 0.00 0.00 3.38 187.46%
P/NAPS 0.82 0.88 0.95 0.84 1.52 1.45 1.63 -36.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 28/02/12 18/11/11 26/08/11 24/05/11 23/02/11 -
Price 0.77 1.01 1.04 1.20 1.53 2.12 1.86 -
P/RPS 3.77 9.42 1.70 2.37 4.69 10.83 1.82 62.56%
P/EPS -40.53 -142.25 9.41 12.00 19.13 35.33 5.64 -
EY -2.47 -0.70 10.63 8.33 5.23 2.83 17.74 -
DY 19.01 14.50 5.37 3.48 0.00 0.00 3.76 194.86%
P/NAPS 0.71 0.81 0.83 0.92 1.19 1.61 1.46 -38.18%

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