[CYBERE] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -98.47%
YoY- -138.83%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 22,084 31,209 51,433 118,505 200,667 234,831 199,121 -30.67%
PBT -11,797 -3,586 -134,849 -23,126 45,526 91,976 84,870 -
Tax -957 -7 -5 7,704 -5,811 -16,678 -16,105 -37.51%
NP -12,754 -3,593 -134,854 -15,422 39,715 75,298 68,765 -
-
NP to SH -12,575 -3,379 -134,827 -15,421 39,715 75,298 68,765 -
-
Tax Rate - - - - 12.76% 18.13% 18.98% -
Total Cost 34,838 34,802 186,287 133,927 160,952 159,533 130,356 -19.73%
-
Net Worth 165,658 254,035 311,549 434,740 520,266 334,657 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 188 - - 60,043 16,600 19,521 - -
Div Payout % 0.00% - - 0.00% 41.80% 25.93% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 165,658 254,035 311,549 434,740 520,266 334,657 0 -
NOSH 376,497 407,108 409,933 410,132 397,150 278,881 500 201.47%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -57.75% -11.51% -262.19% -13.01% 19.79% 32.06% 34.53% -
ROE -7.59% -1.33% -43.28% -3.55% 7.63% 22.50% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.87 7.67 12.55 28.89 50.53 84.20 39,824.20 -77.00%
EPS -3.34 -0.83 -32.89 -3.76 10.00 27.00 13,753.00 -
DPS 0.05 0.00 0.00 14.64 4.18 7.00 0.00 -
NAPS 0.44 0.624 0.76 1.06 1.31 1.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 409,144
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.98 18.34 30.23 69.65 117.94 138.02 117.03 -30.67%
EPS -7.39 -1.99 -79.24 -9.06 23.34 44.26 40.42 -
DPS 0.11 0.00 0.00 35.29 9.76 11.47 0.00 -
NAPS 0.9737 1.4931 1.8311 2.5552 3.0579 1.967 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.46 0.41 0.41 0.61 1.10 3.33 0.00 -
P/RPS 7.84 5.35 3.27 2.11 2.18 3.95 0.00 -
P/EPS -13.77 -49.40 -1.25 -16.22 11.00 12.33 0.00 -
EY -7.26 -2.02 -80.22 -6.16 9.09 8.11 0.00 -
DY 0.11 0.00 0.00 24.00 3.80 2.10 0.00 -
P/NAPS 1.05 0.66 0.54 0.58 0.84 2.77 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 26/11/13 29/11/12 18/11/11 22/11/10 - -
Price 0.385 0.74 0.37 0.62 1.20 2.14 0.00 -
P/RPS 6.56 9.65 2.95 2.15 2.37 2.54 0.00 -
P/EPS -11.53 -89.16 -1.12 -16.49 12.00 7.93 0.00 -
EY -8.68 -1.12 -88.89 -6.06 8.33 12.62 0.00 -
DY 0.13 0.00 0.00 23.61 3.48 3.27 0.00 -
P/NAPS 0.88 1.19 0.49 0.58 0.92 1.78 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