[CYBERE] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -60.04%
YoY- -175.12%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 81,752 101,226 126,235 148,824 168,009 194,177 220,596 -48.37%
PBT -147,170 -54,691 -43,672 -35,447 -25,706 -3,667 13,695 -
Tax -454 3,852 5,802 7,255 8,713 -125 -1,061 -43.18%
NP -147,624 -50,839 -37,870 -28,192 -16,993 -3,792 12,634 -
-
NP to SH -147,581 -50,822 -37,866 -28,188 -17,613 -4,413 12,013 -
-
Tax Rate - - - - - - 7.75% -
Total Cost 229,376 152,065 164,105 177,016 185,002 197,969 207,962 6.74%
-
Net Worth 311,588 389,740 406,286 424,148 433,693 447,916 514,260 -28.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 60,230 66,018 89,212 89,212 -
Div Payout % - - - 0.00% 0.00% 0.00% 742.64% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 311,588 389,740 406,286 424,148 433,693 447,916 514,260 -28.37%
NOSH 409,984 410,253 410,390 411,794 409,144 410,932 411,408 -0.23%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -180.58% -50.22% -30.00% -18.94% -10.11% -1.95% 5.73% -
ROE -47.36% -13.04% -9.32% -6.65% -4.06% -0.99% 2.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.94 24.67 30.76 36.14 41.06 47.25 53.62 -48.25%
EPS -36.00 -12.39 -9.23 -6.85 -4.30 -1.07 2.92 -
DPS 0.00 0.00 0.00 14.64 16.04 21.71 21.68 -
NAPS 0.76 0.95 0.99 1.03 1.06 1.09 1.25 -28.20%
Adjusted Per Share Value based on latest NOSH - 411,794
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.69 60.29 75.18 88.64 100.06 115.65 131.38 -48.37%
EPS -87.90 -30.27 -22.55 -16.79 -10.49 -2.63 7.15 -
DPS 0.00 0.00 0.00 35.87 39.32 53.13 53.13 -
NAPS 1.8557 2.3212 2.4197 2.5261 2.583 2.6677 3.0628 -28.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.48 0.575 0.59 0.61 0.89 1.10 -
P/RPS 2.06 1.95 1.87 1.63 1.49 1.88 2.05 0.32%
P/EPS -1.14 -3.87 -6.23 -8.62 -14.17 -82.88 37.67 -
EY -87.80 -25.81 -16.05 -11.60 -7.06 -1.21 2.65 -
DY 0.00 0.00 0.00 24.81 26.30 24.39 19.71 -
P/NAPS 0.54 0.51 0.58 0.57 0.58 0.82 0.88 -27.76%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 19/08/13 30/05/13 28/02/13 29/11/12 29/08/12 28/05/12 -
Price 0.37 0.51 0.565 0.615 0.62 0.77 1.01 -
P/RPS 1.86 2.07 1.84 1.70 1.51 1.63 1.88 -0.70%
P/EPS -1.03 -4.12 -6.12 -8.98 -14.40 -71.70 34.59 -
EY -97.29 -24.29 -16.33 -11.13 -6.94 -1.39 2.89 -
DY 0.00 0.00 0.00 23.80 25.87 28.19 21.47 -
P/NAPS 0.49 0.54 0.57 0.60 0.58 0.71 0.81 -28.45%

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