[CYBERE] YoY TTM 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- -299.12%

YoY- -126.46%

Quarter Report

CYBERE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	29,372	43,206	81,752	168,009	281,572	309,095	-37.52%
YoY %	-32.02%	-47.15%	-51.34%	-40.33%	-8.90%	-	-
Horiz. %	9.50%	13.98%	26.45%	54.36%	91.10%	100.00%	-
PBT	-52,098	-31,677	-147,170	-25,706	71,549	119,395	-
YoY %	-64.47%	78.48%	-472.51%	-135.93%	-40.07%	-	-
Horiz. %	-43.63%	-26.53%	-123.26%	-21.53%	59.93%	100.00%	-
Tax	-2,762	-26	-454	8,713	-4,989	-15,480	-29.14%
YoY %	-10,523.08%	94.27%	-105.21%	274.64%	67.77%	-	-
Horiz. %	17.84%	0.17%	2.93%	-56.29%	32.23%	100.00%	-
NP	-54,860	-31,703	-147,624	-16,993	66,560	103,915	-
YoY %	-73.04%	78.52%	-768.73%	-125.53%	-35.95%	-	-
Horiz. %	-52.79%	-30.51%	-142.06%	-16.35%	64.05%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	-52,629	-31,609	-147,581	-17,613	66,560	103,915	-
YoY %	-66.50%	78.58%	-737.91%	-126.46%	-35.95%	-	-
Horiz. %	-50.65%	-30.42%	-142.02%	-16.95%	64.05%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	6.97%	12.97%	-
YoY %	-	-	-	-	-46.26%	-	-
Horiz. %	-	-	-	-	53.74%	100.00%	-
Total Cost	84,232	74,909	229,376	185,002	215,012	205,180	-16.30%
YoY %	12.45%	-67.34%	23.99%	-13.96%	4.79%	-	-
Horiz. %	41.05%	36.51%	111.79%	90.17%	104.79%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	167,933	253,588	311,588	433,693	726,918	349,133	-13.60%
YoY %	-33.78%	-18.61%	-28.15%	-40.34%	108.21%	-	-
Horiz. %	48.10%	72.63%	89.25%	124.22%	208.21%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	18,959	-	-	66,018	23,194	20,366	-1.42%
YoY %	0.00%	-	-	184.63%	13.89%	-	-
Horiz. %	93.09%	-	-	324.16%	113.89%	100.00%	-
Div Payout %	0.00%	-	-	0.00%	34.85%	19.60%	-
YoY %	0.00%	-	-	0.00%	77.81%	-	-
Horiz. %	0.00%	-	-	0.00%	177.81%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	167,933	253,588	311,588	433,693	726,918	349,133	-13.60%
YoY %	-33.78%	-18.61%	-28.15%	-40.34%	108.21%	-	-
Horiz. %	48.10%	72.63%	89.25%	124.22%	208.21%	100.00%	-
NOSH	381,666	406,392	409,984	409,144	554,900	290,944	5.57%
YoY %	-6.08%	-0.88%	0.21%	-26.27%	90.72%	-	-
Horiz. %	131.18%	139.68%	140.92%	140.63%	190.72%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-186.78%	-73.38%	-180.58%	-10.11%	23.64%	33.62%	-
YoY %	-154.54%	59.36%	-1,686.15%	-142.77%	-29.68%	-	-
Horiz. %	-555.56%	-218.26%	-537.12%	-30.07%	70.32%	100.00%	-
ROE	-31.34%	-12.46%	-47.36%	-4.06%	9.16%	29.76%	-
YoY %	-151.52%	73.69%	-1,066.50%	-144.32%	-69.22%	-	-
Horiz. %	-105.31%	-41.87%	-159.14%	-13.64%	30.78%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	7.70	10.63	19.94	41.06	50.74	106.24	-40.82%
YoY %	-27.56%	-46.69%	-51.44%	-19.08%	-52.24%	-	-
Horiz. %	7.25%	10.01%	18.77%	38.65%	47.76%	100.00%	-
EPS	-13.79	-7.78	-36.00	-4.30	11.99	35.72	-
YoY %	-77.25%	78.39%	-737.21%	-135.86%	-66.43%	-	-
Horiz. %	-38.61%	-21.78%	-100.78%	-12.04%	33.57%	100.00%	-
DPS	4.97	0.00	0.00	16.04	4.18	7.00	-6.61%
YoY %	0.00%	0.00%	0.00%	283.73%	-40.29%	-	-
Horiz. %	71.00%	0.00%	0.00%	229.14%	59.71%	100.00%	-
NAPS	0.44	0.624	0.76	1.06	1.31	1.20	-18.17%
YoY %	-29.49%	-17.89%	-28.30%	-19.08%	9.17%	-	-
Horiz. %	36.67%	52.00%	63.33%	88.33%	109.17%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 409,144
RPS	17.26	25.39	48.05	98.75	165.49	181.67	-37.53%
YoY %	-32.02%	-47.16%	-51.34%	-40.33%	-8.91%	-	-
Horiz. %	9.50%	13.98%	26.45%	54.36%	91.09%	100.00%	-
EPS	-30.93	-18.58	-86.74	-10.35	39.12	61.08	-
YoY %	-66.47%	78.58%	-738.07%	-126.46%	-35.95%	-	-
Horiz. %	-50.64%	-30.42%	-142.01%	-16.94%	64.05%	100.00%	-
DPS	11.14	0.00	0.00	38.80	13.63	11.97	-1.42%
YoY %	0.00%	0.00%	0.00%	184.67%	13.87%	-	-
Horiz. %	93.07%	0.00%	0.00%	324.14%	113.87%	100.00%	-
NAPS	0.987	1.4905	1.8314	2.549	4.2725	2.052	-13.61%
YoY %	-33.78%	-18.61%	-28.15%	-40.34%	108.21%	-	-
Horiz. %	48.10%	72.64%	89.25%	124.22%	208.21%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
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	-
P/RPS	5.98	3.86	2.06	1.49	2.17	3.13	13.81%
YoY %	54.92%	87.38%	38.26%	-31.34%	-30.67%	-	-
Horiz. %	191.05%	123.32%	65.81%	47.60%	69.33%	100.00%	-
P/EPS	-3.34	-5.27	-1.14	-14.17	9.17	9.32	-
YoY %	36.62%	-362.28%	91.95%	-254.53%	-1.61%	-	-
Horiz. %	-35.84%	-56.55%	-12.23%	-152.04%	98.39%	100.00%	-
EY	-29.98	-18.97	-87.80	-7.06	10.90	10.73	-
YoY %	-58.04%	78.39%	-1,143.63%	-164.77%	1.58%	-	-
Horiz. %	-279.40%	-176.79%	-818.27%	-65.80%	101.58%	100.00%	-
DY	10.80	0.00	0.00	26.30	3.80	2.10	38.72%
YoY %	0.00%	0.00%	0.00%	592.11%	80.95%	-	-
Horiz. %	514.29%	0.00%	0.00%	1,252.38%	180.95%	100.00%	-
P/NAPS	1.05	0.66	0.54	0.58	0.84	2.77	-17.62%
YoY %	59.09%	22.22%	-6.90%	-30.95%	-69.68%	-	-
Horiz. %	37.91%	23.83%	19.49%	20.94%	30.32%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	27/11/15	20/11/14	26/11/13	29/11/12	18/11/11	-	-
Price	0.385	0.74	0.37	0.62	1.20	0.00	-
P/RPS	5.00	6.96	1.86	1.51	2.36	0.00	-
YoY %	-28.16%	274.19%	23.18%	-36.02%	0.00%	-	-
Horiz. %	211.86%	294.92%	78.81%	63.98%	100.00%	-	-
P/EPS	-2.79	-9.51	-1.03	-14.40	10.00	0.00	-
YoY %	70.66%	-823.30%	92.85%	-244.00%	0.00%	-	-
Horiz. %	-27.90%	-95.10%	-10.30%	-144.00%	100.00%	-	-
EY	-35.82	-10.51	-97.29	-6.94	10.00	0.00	-
YoY %	-240.82%	89.20%	-1,301.87%	-169.40%	0.00%	-	-
Horiz. %	-358.20%	-105.10%	-972.90%	-69.40%	100.00%	-	-
DY	12.90	0.00	0.00	25.87	3.48	0.00	-
YoY %	0.00%	0.00%	0.00%	643.39%	0.00%	-	-
Horiz. %	370.69%	0.00%	0.00%	743.39%	100.00%	-	-
P/NAPS	0.88	1.19	0.49	0.58	0.92	0.00	-
YoY %	-26.05%	142.86%	-15.52%	-36.96%	0.00%	-	-
Horiz. %	95.65%	129.35%	53.26%	63.04%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos