[CYBERE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 309,095 301,163 287,573 273,385 17.83%
PBT 119,395 126,783 119,844 112,289 8.54%
Tax -15,480 -15,533 -14,464 -14,907 5.17%
NP 103,915 111,250 105,380 97,382 9.06%
-
NP to SH 103,915 111,250 105,380 97,382 9.06%
-
Tax Rate 12.97% 12.25% 12.07% 13.28% -
Total Cost 205,180 189,913 182,193 176,003 22.76%
-
Net Worth 349,133 246,730 30,018 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 20,366 - - - -
Div Payout % 19.60% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 349,133 246,730 30,018 0 -
NOSH 290,944 203,909 33,353 500 497156.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 33.62% 36.94% 36.64% 35.62% -
ROE 29.76% 45.09% 351.05% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 106.24 147.69 862.19 54,673.28 -99.97%
EPS 35.72 54.56 315.95 19,475.08 -99.97%
DPS 7.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 500
30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 181.67 177.01 169.02 160.68 17.83%
EPS 61.08 65.39 61.94 57.24 9.06%
DPS 11.97 0.00 0.00 0.00 -
NAPS 2.052 1.4502 0.1764 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/09/10 30/06/10 - - -
Price 3.33 3.70 0.00 0.00 -
P/RPS 3.13 2.51 0.00 0.00 -
P/EPS 9.32 6.78 0.00 0.00 -
EY 10.73 14.75 0.00 0.00 -
DY 2.10 0.00 0.00 0.00 -
P/NAPS 2.77 3.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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