[CYBERE] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -66.0%
YoY- -141.88%
Quarter Report
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 21,520 30,319 35,030 39,366 44,109 49,504 61,198 -50.14%
PBT -12,597 -12,321 -11,957 -6,797 -4,372 -2,580 10,082 -
Tax -2 -449 4,305 1,948 1,451 1,009 -4,533 -99.41%
NP -12,599 -12,770 -7,652 -4,849 -2,921 -1,571 5,549 -
-
NP to SH -12,599 -12,767 -7,651 -4,849 -2,921 -2,192 5,549 -
-
Tax Rate - - - - - - 44.96% -
Total Cost 34,119 43,089 42,682 44,215 47,030 51,075 55,649 -27.80%
-
Net Worth 406,286 424,148 433,693 447,916 514,260 520,910 726,918 -32.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 60,230 5,787 23,194 -
Div Payout % - - - - 0.00% 0.00% 418.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 406,286 424,148 433,693 447,916 514,260 520,910 726,918 -32.12%
NOSH 410,390 411,794 409,144 410,932 411,408 413,421 554,900 -18.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -58.55% -42.12% -21.84% -12.32% -6.62% -3.17% 9.07% -
ROE -3.10% -3.01% -1.76% -1.08% -0.57% -0.42% 0.76% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.24 7.36 8.56 9.58 10.72 11.97 11.03 -39.08%
EPS -3.07 -3.11 -1.87 -1.18 -0.71 -0.38 1.00 -
DPS 0.00 0.00 0.00 0.00 14.64 1.40 4.18 -
NAPS 0.99 1.03 1.06 1.09 1.25 1.26 1.31 -17.01%
Adjusted Per Share Value based on latest NOSH - 410,932
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.65 17.82 20.59 23.14 25.93 29.10 35.97 -50.14%
EPS -7.41 -7.50 -4.50 -2.85 -1.72 -1.29 3.26 -
DPS 0.00 0.00 0.00 0.00 35.40 3.40 13.63 -
NAPS 2.388 2.4929 2.549 2.6326 3.0226 3.0617 4.2725 -32.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.575 0.59 0.61 0.89 1.10 1.20 1.10 -
P/RPS 10.97 8.01 7.12 9.29 10.26 10.02 9.97 6.57%
P/EPS -18.73 -19.03 -32.62 -75.42 -154.93 -226.33 110.00 -
EY -5.34 -5.25 -3.07 -1.33 -0.65 -0.44 0.91 -
DY 0.00 0.00 0.00 0.00 13.31 1.17 3.80 -
P/NAPS 0.58 0.57 0.58 0.82 0.88 0.95 0.84 -21.86%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 29/08/12 28/05/12 28/02/12 18/11/11 -
Price 0.565 0.615 0.62 0.77 1.01 1.04 1.20 -
P/RPS 10.77 8.35 7.24 8.04 9.42 8.69 10.88 -0.67%
P/EPS -18.40 -19.84 -33.16 -65.25 -142.25 -196.15 120.00 -
EY -5.43 -5.04 -3.02 -1.53 -0.70 -0.51 0.83 -
DY 0.00 0.00 0.00 0.00 14.50 1.35 3.48 -
P/NAPS 0.57 0.60 0.58 0.71 0.81 0.83 0.92 -27.30%

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