[CYBERE] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -33.26%
YoY- -112.93%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 30,319 35,030 39,366 44,109 49,504 61,198 65,785 -40.19%
PBT -12,321 -11,957 -6,797 -4,372 -2,580 10,082 10,565 -
Tax -449 4,305 1,948 1,451 1,009 -4,533 1,012 -
NP -12,770 -7,652 -4,849 -2,921 -1,571 5,549 11,577 -
-
NP to SH -12,767 -7,651 -4,849 -2,921 -2,192 5,549 11,577 -
-
Tax Rate - - - - - 44.96% -9.58% -
Total Cost 43,089 42,682 44,215 47,030 51,075 55,649 54,208 -14.13%
-
Net Worth 424,148 433,693 447,916 514,260 520,910 726,918 497,810 -10.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 60,230 5,787 23,194 - -
Div Payout % - - - 0.00% 0.00% 418.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 424,148 433,693 447,916 514,260 520,910 726,918 497,810 -10.08%
NOSH 411,794 409,144 410,932 411,408 413,421 554,900 385,900 4.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -42.12% -21.84% -12.32% -6.62% -3.17% 9.07% 17.60% -
ROE -3.01% -1.76% -1.08% -0.57% -0.42% 0.76% 2.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.36 8.56 9.58 10.72 11.97 11.03 17.05 -42.73%
EPS -3.11 -1.87 -1.18 -0.71 -0.38 1.00 3.00 -
DPS 0.00 0.00 0.00 14.64 1.40 4.18 0.00 -
NAPS 1.03 1.06 1.09 1.25 1.26 1.31 1.29 -13.87%
Adjusted Per Share Value based on latest NOSH - 411,408
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.82 20.59 23.14 25.93 29.10 35.97 38.67 -40.19%
EPS -7.50 -4.50 -2.85 -1.72 -1.29 3.26 6.80 -
DPS 0.00 0.00 0.00 35.40 3.40 13.63 0.00 -
NAPS 2.4929 2.549 2.6326 3.0226 3.0617 4.2725 2.9259 -10.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.59 0.61 0.89 1.10 1.20 1.10 1.96 -
P/RPS 8.01 7.12 9.29 10.26 10.02 9.97 11.50 -21.33%
P/EPS -19.03 -32.62 -75.42 -154.93 -226.33 110.00 65.33 -
EY -5.25 -3.07 -1.33 -0.65 -0.44 0.91 1.53 -
DY 0.00 0.00 0.00 13.31 1.17 3.80 0.00 -
P/NAPS 0.57 0.58 0.82 0.88 0.95 0.84 1.52 -47.84%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 28/05/12 28/02/12 18/11/11 26/08/11 -
Price 0.615 0.62 0.77 1.01 1.04 1.20 1.53 -
P/RPS 8.35 7.24 8.04 9.42 8.69 10.88 8.98 -4.71%
P/EPS -19.84 -33.16 -65.25 -142.25 -196.15 120.00 51.00 -
EY -5.04 -3.02 -1.53 -0.70 -0.51 0.83 1.96 -
DY 0.00 0.00 0.00 14.50 1.35 3.48 0.00 -
P/NAPS 0.60 0.58 0.71 0.81 0.83 0.92 1.19 -36.51%

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