[CYBERE] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -6.76%
YoY- 42.8%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 80,905 80,678 77,113 77,040 74,264 72,746 63,523 17.44%
PBT 26,023 34,199 25,723 32,054 27,419 41,587 18,784 24.20%
Tax 822 -8,014 -3,293 -5,371 1,198 -8,067 -2,224 -
NP 26,845 26,185 22,430 26,683 28,617 33,520 16,560 37.87%
-
NP to SH 26,845 26,185 22,430 26,683 28,617 33,520 16,560 37.87%
-
Tax Rate -3.16% 23.43% 12.80% 16.76% -4.37% 19.40% 11.84% -
Total Cost 54,060 54,493 54,683 50,357 45,647 39,226 46,963 9.80%
-
Net Worth 378,812 349,133 246,730 30,018 0 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 20,366 - - - - - -
Div Payout % - 77.78% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 378,812 349,133 246,730 30,018 0 0 0 -
NOSH 298,277 290,944 203,909 33,353 500 499 500 6904.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 33.18% 32.46% 29.09% 34.64% 38.53% 46.08% 26.07% -
ROE 7.09% 7.50% 9.09% 88.89% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.12 27.73 37.82 230.98 14,851.79 14,549.23 12,704.60 -98.32%
EPS 9.00 9.00 11.00 80.00 5,723.00 6,704.00 3,312.00 -98.03%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.21 0.90 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 33,353
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.55 47.42 45.32 45.28 43.65 42.76 37.34 17.43%
EPS 15.78 15.39 13.18 15.68 16.82 19.70 9.73 37.91%
DPS 0.00 11.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2265 2.052 1.4502 0.1764 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 - - - - -
Price 2.07 3.33 3.70 0.00 0.00 0.00 0.00 -
P/RPS 7.63 12.01 9.78 0.00 0.00 0.00 0.00 -
P/EPS 23.00 37.00 33.64 0.00 0.00 0.00 0.00 -
EY 4.35 2.70 2.97 0.00 0.00 0.00 0.00 -
DY 0.00 2.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.77 3.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 23/08/10 24/05/10 - - - -
Price 1.86 2.14 4.03 3.79 0.00 0.00 0.00 -
P/RPS 6.86 7.72 10.66 1.64 0.00 0.00 0.00 -
P/EPS 20.67 23.78 36.64 4.74 0.00 0.00 0.00 -
EY 4.84 4.21 2.73 21.11 0.00 0.00 0.00 -
DY 0.00 3.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.78 3.33 4.21 0.00 0.00 0.00 -

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