[CYBERE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -106.45%
YoY- -112.93%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 148,824 118,505 83,475 44,109 250,171 200,667 139,469 4.40%
PBT -35,447 -23,126 -11,169 -4,372 42,946 45,526 35,444 -
Tax 7,255 7,704 3,399 1,451 -4,802 -5,811 -1,278 -
NP -28,192 -15,422 -7,770 -2,921 38,144 39,715 34,166 -
-
NP to SH -28,188 -15,421 -7,770 -2,921 45,300 39,715 34,166 -
-
Tax Rate - - - - 11.18% 12.76% 3.61% -
Total Cost 177,016 133,927 91,245 47,030 212,027 160,952 105,303 41.15%
-
Net Worth 423,722 434,740 445,752 514,260 516,234 520,266 550,926 -15.98%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 60,226 60,043 59,869 60,230 22,861 16,600 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 50.47% 41.80% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 423,722 434,740 445,752 514,260 516,234 520,266 550,926 -15.98%
NOSH 411,380 410,132 408,947 411,408 409,709 397,150 427,075 -2.45%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -18.94% -13.01% -9.31% -6.62% 15.25% 19.79% 24.50% -
ROE -6.65% -3.55% -1.74% -0.57% 8.78% 7.63% 6.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.18 28.89 20.41 10.72 61.06 50.53 32.66 7.02%
EPS -6.88 -3.76 -1.90 -0.71 9.31 10.00 8.00 -
DPS 14.64 14.64 14.64 14.64 5.58 4.18 0.00 -
NAPS 1.03 1.06 1.09 1.25 1.26 1.31 1.29 -13.87%
Adjusted Per Share Value based on latest NOSH - 411,408
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.64 70.58 49.72 26.27 149.00 119.51 83.06 4.40%
EPS -16.79 -9.18 -4.63 -1.74 26.98 23.65 20.35 -
DPS 35.87 35.76 35.66 35.87 13.62 9.89 0.00 -
NAPS 2.5236 2.5892 2.6548 3.0628 3.0746 3.0986 3.2812 -15.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.59 0.61 0.89 1.10 1.20 1.10 1.96 -
P/RPS 1.63 2.11 4.36 10.26 1.97 2.18 6.00 -57.88%
P/EPS -8.61 -16.22 -46.84 -154.93 10.85 11.00 24.50 -
EY -11.61 -6.16 -2.13 -0.65 9.21 9.09 4.08 -
DY 24.81 24.00 16.45 13.31 4.65 3.80 0.00 -
P/NAPS 0.57 0.58 0.82 0.88 0.95 0.84 1.52 -47.84%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 28/05/12 28/02/12 18/11/11 26/08/11 -
Price 0.615 0.62 0.77 1.01 1.04 1.20 1.53 -
P/RPS 1.70 2.15 3.77 9.42 1.70 2.37 4.69 -49.00%
P/EPS -8.98 -16.49 -40.53 -142.25 9.41 12.00 19.13 -
EY -11.14 -6.06 -2.47 -0.70 10.63 8.33 5.23 -
DY 23.80 23.61 19.01 14.50 5.37 3.48 0.00 -
P/NAPS 0.60 0.58 0.71 0.81 0.83 0.92 1.19 -36.51%

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