[CYBERE] YoY Annualized Quarter 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- -33.0%
YoY- -122.74%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 29,092 45,058 71,754 166,950 278,938 308,306 252,750 -30.24%
PBT -19,066 -19,858 -60,826 -22,338 70,888 115,554 86,566 -
Tax -30 -10 -8 6,798 -2,556 -17,328 -16,076 -64.89%
NP -19,096 -19,868 -60,834 -15,540 68,332 98,226 70,490 -
-
NP to SH -18,868 -19,600 -60,808 -15,540 68,332 98,226 70,490 -
-
Tax Rate - - - - 3.61% 15.00% 18.57% -
Total Cost 48,188 64,926 132,588 182,490 210,606 210,080 182,260 -19.87%
-
Net Worth 187,928 241,924 389,269 445,752 550,926 258,377 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 37,585 - - 119,739 - - - -
Div Payout % 0.00% - - 0.00% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 187,928 241,924 389,269 445,752 550,926 258,377 0 -
NOSH 375,856 410,041 409,757 408,947 427,075 213,534 500 201.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -65.64% -44.09% -84.78% -9.31% 24.50% 31.86% 27.89% -
ROE -10.04% -8.10% -15.62% -3.49% 12.40% 38.02% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.74 10.99 17.51 40.82 65.31 144.38 50,550.00 -76.85%
EPS -5.02 -4.78 -14.84 -3.80 16.00 46.00 14,098.00 -
DPS 10.00 0.00 0.00 29.28 0.00 0.00 0.00 -
NAPS 0.50 0.59 0.95 1.09 1.29 1.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 410,932
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.10 26.48 42.17 98.13 163.95 181.21 148.55 -30.24%
EPS -11.09 -11.52 -35.74 -9.13 40.16 57.73 41.43 -
DPS 22.09 0.00 0.00 70.38 0.00 0.00 0.00 -
NAPS 1.1046 1.4219 2.2879 2.6199 3.2381 1.5186 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.565 0.395 0.48 0.89 1.96 3.70 0.00 -
P/RPS 7.30 3.59 2.74 2.18 3.00 2.56 0.00 -
P/EPS -11.25 -8.26 -3.23 -23.42 12.25 8.04 0.00 -
EY -8.88 -12.10 -30.92 -4.27 8.16 12.43 0.00 -
DY 17.70 0.00 0.00 32.90 0.00 0.00 0.00 -
P/NAPS 1.13 0.67 0.51 0.82 1.52 3.06 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 26/08/14 19/08/13 29/08/12 26/08/11 23/08/10 - -
Price 0.40 0.42 0.51 0.77 1.53 4.03 0.00 -
P/RPS 5.17 3.82 2.91 1.89 2.34 2.79 0.00 -
P/EPS -7.97 -8.79 -3.44 -20.26 9.56 8.76 0.00 -
EY -12.55 -11.38 -29.10 -4.94 10.46 11.41 0.00 -
DY 25.00 0.00 0.00 38.03 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.54 0.71 1.19 3.33 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