[CYBERE] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -57.79%
YoY- -237.88%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,357 21,520 30,319 35,030 39,366 44,109 49,504 -56.21%
PBT -17,816 -12,597 -12,321 -11,957 -6,797 -4,372 -2,580 263.05%
Tax -2 -2 -449 4,305 1,948 1,451 1,009 -
NP -17,818 -12,599 -12,770 -7,652 -4,849 -2,921 -1,571 405.55%
-
NP to SH -17,805 -12,599 -12,767 -7,651 -4,849 -2,921 -2,192 304.59%
-
Tax Rate - - - - - - - -
Total Cost 32,175 34,119 43,089 42,682 44,215 47,030 51,075 -26.53%
-
Net Worth 389,740 406,286 424,148 433,693 447,916 514,260 520,910 -17.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - 60,230 5,787 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 389,740 406,286 424,148 433,693 447,916 514,260 520,910 -17.59%
NOSH 410,253 410,390 411,794 409,144 410,932 411,408 413,421 -0.51%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -124.11% -58.55% -42.12% -21.84% -12.32% -6.62% -3.17% -
ROE -4.57% -3.10% -3.01% -1.76% -1.08% -0.57% -0.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.50 5.24 7.36 8.56 9.58 10.72 11.97 -55.97%
EPS -4.34 -3.07 -3.11 -1.87 -1.18 -0.71 -0.38 407.90%
DPS 0.00 0.00 0.00 0.00 0.00 14.64 1.40 -
NAPS 0.95 0.99 1.03 1.06 1.09 1.25 1.26 -17.17%
Adjusted Per Share Value based on latest NOSH - 409,144
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.44 12.65 17.82 20.59 23.14 25.93 29.10 -56.21%
EPS -10.46 -7.41 -7.50 -4.50 -2.85 -1.72 -1.29 304.12%
DPS 0.00 0.00 0.00 0.00 0.00 35.40 3.40 -
NAPS 2.2907 2.388 2.4929 2.549 2.6326 3.0226 3.0617 -17.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.48 0.575 0.59 0.61 0.89 1.10 1.20 -
P/RPS 13.72 10.97 8.01 7.12 9.29 10.26 10.02 23.33%
P/EPS -11.06 -18.73 -19.03 -32.62 -75.42 -154.93 -226.33 -86.65%
EY -9.04 -5.34 -5.25 -3.07 -1.33 -0.65 -0.44 651.52%
DY 0.00 0.00 0.00 0.00 0.00 13.31 1.17 -
P/NAPS 0.51 0.58 0.57 0.58 0.82 0.88 0.95 -33.97%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 30/05/13 28/02/13 29/11/12 29/08/12 28/05/12 28/02/12 -
Price 0.51 0.565 0.615 0.62 0.77 1.01 1.04 -
P/RPS 14.57 10.77 8.35 7.24 8.04 9.42 8.69 41.17%
P/EPS -11.75 -18.40 -19.84 -33.16 -65.25 -142.25 -196.15 -84.71%
EY -8.51 -5.43 -5.04 -3.02 -1.53 -0.70 -0.51 554.11%
DY 0.00 0.00 0.00 0.00 0.00 14.50 1.35 -
P/NAPS 0.54 0.57 0.60 0.58 0.71 0.81 0.83 -24.93%

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