[CYBERE] QoQ 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- -52.07%
YoY- -78.81%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 39,366 44,109 49,504 61,198 65,785 73,684 80,905 -38.16%
PBT -6,797 -4,372 -2,580 10,082 10,565 24,879 26,023 -
Tax 1,948 1,451 1,009 -4,533 1,012 -2,290 822 77.84%
NP -4,849 -2,921 -1,571 5,549 11,577 22,589 26,845 -
-
NP to SH -4,849 -2,921 -2,192 5,549 11,577 22,589 26,845 -
-
Tax Rate - - - 44.96% -9.58% 9.20% -3.16% -
Total Cost 44,215 47,030 51,075 55,649 54,208 51,095 54,060 -12.55%
-
Net Worth 447,916 514,260 520,910 726,918 497,810 496,958 378,812 11.83%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 60,230 5,787 23,194 - - - -
Div Payout % - 0.00% 0.00% 418.00% - - - -
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 447,916 514,260 520,910 726,918 497,810 496,958 378,812 11.83%
NOSH 410,932 411,408 413,421 554,900 385,900 376,483 298,277 23.83%
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 -12.32% -6.62% -3.17% 9.07% 17.60% 30.66% 33.18% -
ROE -1.08% -0.57% -0.42% 0.76% 2.33% 4.55% 7.09% -
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 9.58 10.72 11.97 11.03 17.05 19.57 27.12 -50.06%
EPS -1.18 -0.71 -0.38 1.00 3.00 6.00 9.00 -
DPS 0.00 14.64 1.40 4.18 0.00 0.00 0.00 -
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 23.14 25.93 29.10 35.97 38.67 43.31 47.55 -38.15%
EPS -2.85 -1.72 -1.29 3.26 6.80 13.28 15.78 -
DPS 0.00 35.40 3.40 13.63 0.00 0.00 0.00 -
NAPS 2.6326 3.0226 3.0617 4.2725 2.9259 2.9209 2.2265 11.82%
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 9.29 10.26 10.02 9.97 11.50 9.81 7.63 14.03%
P/EPS -75.42 -154.93 -226.33 110.00 65.33 32.00 23.00 -
EY -1.33 -0.65 -0.44 0.91 1.53 3.13 4.35 -
DY 0.00 13.31 1.17 3.80 0.00 0.00 0.00 -
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 8.04 9.42 8.69 10.88 8.98 10.83 6.86 11.17%
P/EPS -65.25 -142.25 -196.15 120.00 51.00 35.33 20.67 -
EY -1.53 -0.70 -0.51 0.83 1.96 2.83 4.84 -
DY 0.00 14.50 1.35 3.48 0.00 0.00 0.00 -
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