[CYBERE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 234,831 154,153 77,040 273,385 199,121 126,375 62,852 140.58%
PBT 91,976 57,777 32,054 112,289 84,870 43,283 24,499 141.36%
Tax -16,678 -8,664 -5,371 -14,907 -16,105 -8,038 -5,814 101.75%
NP 75,298 49,113 26,683 97,382 68,765 35,245 18,685 153.02%
-
NP to SH 75,298 49,113 26,683 97,382 68,765 35,245 18,685 153.02%
-
Tax Rate 18.13% 15.00% 16.76% 13.28% 18.98% 18.57% 23.73% -
Total Cost 159,533 105,040 50,357 176,003 130,356 91,130 44,167 135.23%
-
Net Worth 334,657 258,377 30,018 0 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19,521 - - - - - - -
Div Payout % 25.93% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 334,657 258,377 30,018 0 0 0 0 -
NOSH 278,881 213,534 33,353 500 500 500 500 6649.86%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.06% 31.86% 34.64% 35.62% 34.53% 27.89% 29.73% -
ROE 22.50% 19.01% 88.89% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 84.20 72.19 230.98 54,675.91 39,824.20 25,275.00 12,570.40 -96.43%
EPS 27.00 23.00 80.00 19,476.00 13,753.00 7,049.00 3,737.00 -96.25%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 0.90 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 138.02 90.60 45.28 160.68 117.03 74.28 36.94 140.59%
EPS 44.26 28.87 15.68 57.24 40.42 20.72 10.98 153.06%
DPS 11.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.967 1.5186 0.1764 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 3.33 3.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.95 5.13 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.33 16.09 0.00 0.00 0.00 0.00 0.00 -
EY 8.11 6.22 0.00 0.00 0.00 0.00 0.00 -
DY 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 - - - - -
Price 2.14 4.03 3.79 0.00 0.00 0.00 0.00 -
P/RPS 2.54 5.58 1.64 0.00 0.00 0.00 0.00 -
P/EPS 7.93 17.52 4.74 0.00 0.00 0.00 0.00 -
EY 12.62 5.71 21.11 0.00 0.00 0.00 0.00 -
DY 3.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 3.33 4.21 0.00 0.00 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