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

Stock

[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD

Announcement Date

29-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -136.74%

YoY- -105.06%

Quarter Report

CYBERE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
TTM Result
Revenue	126,235	148,824	168,009	194,177	220,596	250,171	281,572	-41.39%
YoY %	-15.18%	-11.42%	-13.48%	-11.98%	-11.82%	-11.15%	-	-
Horiz. %	44.83%	52.85%	59.67%	68.96%	78.34%	88.85%	100.00%	-
PBT	-43,672	-35,447	-25,706	-3,667	13,695	42,946	71,549	-
YoY %	-23.20%	-37.89%	-601.01%	-126.78%	-68.11%	-39.98%	-	-
Horiz. %	-61.04%	-49.54%	-35.93%	-5.13%	19.14%	60.02%	100.00%	-
Tax	5,802	7,255	8,713	-125	-1,061	-4,802	-4,989	-
YoY %	-20.03%	-16.73%	7,070.40%	88.22%	77.91%	3.75%	-	-
Horiz. %	-116.30%	-145.42%	-174.64%	2.51%	21.27%	96.25%	100.00%	-
NP	-37,870	-28,192	-16,993	-3,792	12,634	38,144	66,560	-
YoY %	-34.33%	-65.90%	-348.13%	-130.01%	-66.88%	-42.69%	-	-
Horiz. %	-56.90%	-42.36%	-25.53%	-5.70%	18.98%	57.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-37,866	-28,188	-17,613	-4,413	12,013	37,523	66,560	-
YoY %	-34.33%	-60.04%	-299.12%	-136.74%	-67.98%	-43.63%	-	-
Horiz. %	-56.89%	-42.35%	-26.46%	-6.63%	18.05%	56.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	7.75%	11.18%	6.97%	-
YoY %	-	-	-	-	-30.68%	60.40%	-	-
Horiz. %	-	-	-	-	111.19%	160.40%	100.00%	-
Total Cost	164,105	177,016	185,002	197,969	207,962	212,027	215,012	-16.46%
YoY %	-7.29%	-4.32%	-6.55%	-4.81%	-1.92%	-1.39%	-	-
Horiz. %	76.32%	82.33%	86.04%	92.07%	96.72%	98.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,286	424,148	433,693	447,916	514,260	520,910	726,918	-32.12%
YoY %	-4.21%	-2.20%	-3.18%	-12.90%	-1.28%	-28.34%	-	-
Horiz. %	55.89%	58.35%	59.66%	61.62%	70.75%	71.66%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	-	60,230	66,018	89,212	89,212	28,982	23,194	-
YoY %	-	-8.77%	-26.00%	0.00%	207.82%	24.95%	-	-
Horiz. %	-	259.68%	284.63%	384.63%	384.63%	124.95%	100.00%	-
Div Payout %	-	0.00%	0.00%	0.00%	742.64%	77.24%	34.85%	-
YoY %	-	0.00%	0.00%	0.00%	861.47%	121.64%	-	-
Horiz. %	-	0.00%	0.00%	0.00%	2,130.96%	221.64%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	406,286	424,148	433,693	447,916	514,260	520,910	726,918	-32.12%
YoY %	-4.21%	-2.20%	-3.18%	-12.90%	-1.28%	-28.34%	-	-
Horiz. %	55.89%	58.35%	59.66%	61.62%	70.75%	71.66%	100.00%	-
NOSH	410,390	411,794	409,144	410,932	411,408	413,421	554,900	-18.20%
YoY %	-0.34%	0.65%	-0.44%	-0.12%	-0.49%	-25.50%	-	-
Horiz. %	73.96%	74.21%	73.73%	74.06%	74.14%	74.50%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	-30.00%	-18.94%	-10.11%	-1.95%	5.73%	15.25%	23.64%	-
YoY %	-58.39%	-87.34%	-418.46%	-134.03%	-62.43%	-35.49%	-	-
Horiz. %	-126.90%	-80.12%	-42.77%	-8.25%	24.24%	64.51%	100.00%	-
ROE	-9.32%	-6.65%	-4.06%	-0.99%	2.34%	7.20%	9.16%	-
YoY %	-40.15%	-63.79%	-310.10%	-142.31%	-67.50%	-21.40%	-	-
Horiz. %	-101.75%	-72.60%	-44.32%	-10.81%	25.55%	78.60%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	30.76	36.14	41.06	47.25	53.62	60.51	50.74	-28.34%
YoY %	-14.89%	-11.98%	-13.10%	-11.88%	-11.39%	19.26%	-	-
Horiz. %	60.62%	71.23%	80.92%	93.12%	105.68%	119.26%	100.00%	-
EPS	-9.23	-6.85	-4.30	-1.07	2.92	9.08	11.99	-
YoY %	-34.74%	-59.30%	-301.87%	-136.64%	-67.84%	-24.27%	-	-
Horiz. %	-76.98%	-57.13%	-35.86%	-8.92%	24.35%	75.73%	100.00%	-
DPS	0.00	14.64	16.04	21.71	21.68	7.01	4.18	-
YoY %	0.00%	-8.73%	-26.12%	0.14%	209.27%	67.70%	-	-
Horiz. %	0.00%	350.24%	383.73%	519.38%	518.66%	167.70%	100.00%	-
NAPS	0.99	1.03	1.06	1.09	1.25	1.26	1.31	-17.01%
YoY %	-3.88%	-2.83%	-2.75%	-12.80%	-0.79%	-3.82%	-	-
Horiz. %	75.57%	78.63%	80.92%	83.21%	95.42%	96.18%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 410,932
RPS	74.19	87.47	98.75	114.13	129.66	147.04	165.49	-41.39%
YoY %	-15.18%	-11.42%	-13.48%	-11.98%	-11.82%	-11.15%	-	-
Horiz. %	44.83%	52.86%	59.67%	68.96%	78.35%	88.85%	100.00%	-
EPS	-22.26	-16.57	-10.35	-2.59	7.06	22.05	39.12	-
YoY %	-34.34%	-60.10%	-299.61%	-136.69%	-67.98%	-43.63%	-	-
Horiz. %	-56.90%	-42.36%	-26.46%	-6.62%	18.05%	56.37%	100.00%	-
DPS	0.00	35.40	38.80	52.44	52.44	17.03	13.63	-
YoY %	0.00%	-8.76%	-26.01%	0.00%	207.93%	24.94%	-	-
Horiz. %	0.00%	259.72%	284.67%	384.74%	384.74%	124.94%	100.00%	-
NAPS	2.388	2.4929	2.549	2.6326	3.0226	3.0617	4.2725	-32.12%
YoY %	-4.21%	-2.20%	-3.18%	-12.90%	-1.28%	-28.34%	-	-
Horiz. %	55.89%	58.35%	59.66%	61.62%	70.75%	71.66%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
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	1.87	1.63	1.49	1.88	2.05	1.98	2.17	-9.43%
YoY %	14.72%	9.40%	-20.74%	-8.29%	3.54%	-8.76%	-	-
Horiz. %	86.18%	75.12%	68.66%	86.64%	94.47%	91.24%	100.00%	-
P/EPS	-6.23	-8.62	-14.17	-82.88	37.67	13.22	9.17	-
YoY %	27.73%	39.17%	82.90%	-320.02%	184.95%	44.17%	-	-
Horiz. %	-67.94%	-94.00%	-154.53%	-903.82%	410.80%	144.17%	100.00%	-
EY	-16.05	-11.60	-7.06	-1.21	2.65	7.56	10.90	-
YoY %	-38.36%	-64.31%	-483.47%	-145.66%	-64.95%	-30.64%	-	-
Horiz. %	-147.25%	-106.42%	-64.77%	-11.10%	24.31%	69.36%	100.00%	-
DY	0.00	24.81	26.30	24.39	19.71	5.84	3.80	-
YoY %	0.00%	-5.67%	7.83%	23.74%	237.50%	53.68%	-	-
Horiz. %	0.00%	652.89%	692.11%	641.84%	518.68%	153.68%	100.00%	-
P/NAPS	0.58	0.57	0.58	0.82	0.88	0.95	0.84	-21.86%
YoY %	1.75%	-1.72%	-29.27%	-6.82%	-7.37%	13.10%	-	-
Horiz. %	69.05%	67.86%	69.05%	97.62%	104.76%	113.10%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
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	1.84	1.70	1.51	1.63	1.88	1.72	2.36	-15.27%
YoY %	8.24%	12.58%	-7.36%	-13.30%	9.30%	-27.12%	-	-
Horiz. %	77.97%	72.03%	63.98%	69.07%	79.66%	72.88%	100.00%	-
P/EPS	-6.12	-8.98	-14.40	-71.70	34.59	11.46	10.00	-
YoY %	31.85%	37.64%	79.92%	-307.29%	201.83%	14.60%	-	-
Horiz. %	-61.20%	-89.80%	-144.00%	-717.00%	345.90%	114.60%	100.00%	-
EY	-16.33	-11.13	-6.94	-1.39	2.89	8.73	10.00	-
YoY %	-46.72%	-60.37%	-399.28%	-148.10%	-66.90%	-12.70%	-	-
Horiz. %	-163.30%	-111.30%	-69.40%	-13.90%	28.90%	87.30%	100.00%	-
DY	0.00	23.80	25.87	28.19	21.47	6.74	3.48	-
YoY %	0.00%	-8.00%	-8.23%	31.30%	218.55%	93.68%	-	-
Horiz. %	0.00%	683.91%	743.39%	810.06%	616.95%	193.68%	100.00%	-
P/NAPS	0.57	0.60	0.58	0.71	0.81	0.83	0.92	-27.30%
YoY %	-5.00%	3.45%	-18.31%	-12.35%	-2.41%	-9.78%	-	-
Horiz. %	61.96%	65.22%	63.04%	77.17%	88.04%	90.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos