[CYBERE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -4.01%
YoY- -6.96%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 250,171 281,572 301,052 312,380 315,736 309,095 301,163 -11.60%
PBT 42,946 71,549 95,666 110,824 117,999 119,395 126,783 -51.31%
Tax -4,802 -4,989 -8,470 -12,775 -15,856 -15,480 -15,533 -54.18%
NP 38,144 66,560 87,196 98,049 102,143 103,915 111,250 -50.91%
-
NP to SH 37,523 66,560 87,196 98,049 102,143 103,915 111,250 -51.44%
-
Tax Rate 11.18% 6.97% 8.85% 11.53% 13.44% 12.97% 12.25% -
Total Cost 212,027 215,012 213,856 214,331 213,593 205,180 189,913 7.59%
-
Net Worth 520,910 726,918 497,810 496,958 378,812 349,133 246,730 64.34%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 28,982 23,194 20,366 20,366 20,366 20,366 - -
Div Payout % 77.24% 34.85% 23.36% 20.77% 19.94% 19.60% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 520,910 726,918 497,810 496,958 378,812 349,133 246,730 64.34%
NOSH 413,421 554,900 385,900 376,483 298,277 290,944 203,909 59.98%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.25% 23.64% 28.96% 31.39% 32.35% 33.62% 36.94% -
ROE 7.20% 9.16% 17.52% 19.73% 26.96% 29.76% 45.09% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.51 50.74 78.01 82.97 105.85 106.24 147.69 -44.74%
EPS 9.08 11.99 22.60 26.04 34.24 35.72 54.56 -69.64%
DPS 7.01 4.18 5.28 5.41 6.83 7.00 0.00 -
NAPS 1.26 1.31 1.29 1.32 1.27 1.20 1.21 2.72%
Adjusted Per Share Value based on latest NOSH - 376,483
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 147.04 165.49 176.94 183.60 185.57 181.67 177.01 -11.60%
EPS 22.05 39.12 51.25 57.63 60.03 61.08 65.39 -51.45%
DPS 17.03 13.63 11.97 11.97 11.97 11.97 0.00 -
NAPS 3.0617 4.2725 2.9259 2.9209 2.2265 2.052 1.4502 64.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 1.10 1.96 1.92 2.07 3.33 3.70 -
P/RPS 1.98 2.17 2.51 2.31 1.96 3.13 2.51 -14.58%
P/EPS 13.22 9.17 8.67 7.37 6.04 9.32 6.78 55.88%
EY 7.56 10.90 11.53 13.56 16.54 10.73 14.75 -35.87%
DY 5.84 3.80 2.69 2.82 3.30 2.10 0.00 -
P/NAPS 0.95 0.84 1.52 1.45 1.63 2.77 3.06 -54.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 18/11/11 26/08/11 24/05/11 23/02/11 - - -
Price 1.04 1.20 1.53 2.12 1.86 0.00 0.00 -
P/RPS 1.72 2.36 1.96 2.56 1.76 0.00 0.00 -
P/EPS 11.46 10.00 6.77 8.14 5.43 0.00 0.00 -
EY 8.73 10.00 14.77 12.28 18.41 0.00 0.00 -
DY 6.74 3.48 3.45 2.55 3.67 0.00 0.00 -
P/NAPS 0.83 0.92 1.19 1.61 1.46 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