[CYBERE] YoY Annual (Unaudited) 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
YoY- -162.23%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 24,555 38,497 63,430 148,824 250,171 315,736 273,385 -33.06%
PBT -20,098 -43,850 -162,940 -35,447 42,946 117,999 112,289 -
Tax -1,871 -1,849 -24 7,255 -4,802 -15,856 -14,907 -29.23%
NP -21,969 -45,699 -162,964 -28,192 38,144 102,143 97,382 -
-
NP to SH -21,738 -43,433 -162,811 -28,188 45,300 102,143 97,382 -
-
Tax Rate - - - - 11.18% 13.44% 13.28% -
Total Cost 46,524 84,196 226,394 177,016 212,027 213,593 176,003 -19.88%
-
Net Worth 142,914 207,587 254,164 423,722 516,234 393,095 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 60,226 22,861 21,666 - -
Div Payout % - - - 0.00% 50.47% 21.21% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 142,914 207,587 254,164 423,722 516,234 393,095 0 -
NOSH 376,089 399,207 409,943 411,380 409,709 309,524 500 201.41%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -89.47% -118.71% -256.92% -18.94% 15.25% 32.35% 35.62% -
ROE -15.21% -20.92% -64.06% -6.65% 8.78% 25.98% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.53 9.64 15.47 36.18 61.06 102.01 54,675.91 -77.79%
EPS -5.78 -10.87 -39.72 -6.88 9.31 33.00 19,476.00 -
DPS 0.00 0.00 0.00 14.64 5.58 7.00 0.00 -
NAPS 0.38 0.52 0.62 1.03 1.26 1.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 411,794
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.62 22.93 37.78 88.64 149.00 188.04 162.82 -33.07%
EPS -12.95 -25.87 -96.97 -16.79 26.98 60.83 58.00 -
DPS 0.00 0.00 0.00 35.87 13.62 12.90 0.00 -
NAPS 0.8512 1.2363 1.5137 2.5236 3.0746 2.3412 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.35 0.685 0.36 0.59 1.20 2.07 0.00 -
P/RPS 5.36 7.10 2.33 1.63 1.97 2.03 0.00 -
P/EPS -6.06 -6.30 -0.91 -8.61 10.85 6.27 0.00 -
EY -16.51 -15.88 -110.32 -11.61 9.21 15.94 0.00 -
DY 0.00 0.00 0.00 24.81 4.65 3.38 0.00 -
P/NAPS 0.92 1.32 0.58 0.57 0.95 1.63 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 30/01/15 28/02/14 28/02/13 28/02/12 23/02/11 - -
Price 0.30 0.66 0.30 0.615 1.04 1.86 0.00 -
P/RPS 4.59 6.84 1.94 1.70 1.70 1.82 0.00 -
P/EPS -5.19 -6.07 -0.76 -8.98 9.41 5.64 0.00 -
EY -19.27 -16.48 -132.38 -11.14 10.63 17.74 0.00 -
DY 0.00 0.00 0.00 23.80 5.37 3.76 0.00 -
P/NAPS 0.79 1.27 0.48 0.60 0.83 1.46 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