[CYBERE] QoQ 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- -48.75%
YoY- -48.39%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter 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 49,504 61,198 65,785 73,684 80,905 80,678 -33.11%
PBT -4,372 -2,580 10,082 10,565 24,879 26,023 34,199 -
Tax 1,451 1,009 -4,533 1,012 -2,290 822 -8,014 -
NP -2,921 -1,571 5,549 11,577 22,589 26,845 26,185 -
-
NP to SH -2,921 -2,192 5,549 11,577 22,589 26,845 26,185 -
-
Tax Rate - - 44.96% -9.58% 9.20% -3.16% 23.43% -
Total Cost 47,030 51,075 55,649 54,208 51,095 54,060 54,493 -9.34%
-
Net Worth 514,260 520,910 726,918 497,810 496,958 378,812 349,133 29.42%
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 5,787 23,194 - - - 20,366 105.89%
Div Payout % 0.00% 0.00% 418.00% - - - 77.78% -
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 514,260 520,910 726,918 497,810 496,958 378,812 349,133 29.42%
NOSH 411,408 413,421 554,900 385,900 376,483 298,277 290,944 25.95%
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% -3.17% 9.07% 17.60% 30.66% 33.18% 32.46% -
ROE -0.57% -0.42% 0.76% 2.33% 4.55% 7.09% 7.50% -
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 11.97 11.03 17.05 19.57 27.12 27.73 -46.90%
EPS -0.71 -0.38 1.00 3.00 6.00 9.00 9.00 -
DPS 14.64 1.40 4.18 0.00 0.00 0.00 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 29.10 35.97 38.67 43.31 47.55 47.42 -33.10%
EPS -1.72 -1.29 3.26 6.80 13.28 15.78 15.39 -
DPS 35.40 3.40 13.63 0.00 0.00 0.00 11.97 105.89%
NAPS 3.0226 3.0617 4.2725 2.9259 2.9209 2.2265 2.052 29.42%
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 10.02 9.97 11.50 9.81 7.63 12.01 -9.95%
P/EPS -154.93 -226.33 110.00 65.33 32.00 23.00 37.00 -
EY -0.65 -0.44 0.91 1.53 3.13 4.35 2.70 -
DY 13.31 1.17 3.80 0.00 0.00 0.00 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 8.69 10.88 8.98 10.83 6.86 7.72 14.17%
P/EPS -142.25 -196.15 120.00 51.00 35.33 20.67 23.78 -
EY -0.70 -0.51 0.83 1.96 2.83 4.84 4.21 -
DY 14.50 1.35 3.48 0.00 0.00 0.00 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