[CYBERE] YoY TTM 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
QoQ- -60.04%
YoY- -175.12%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 24,533 38,497 63,430 148,824 250,171 315,736 273,385 -33.07%
PBT -20,792 -43,887 -162,940 -35,447 42,946 117,999 112,289 -
Tax -1,310 -1,812 -24 7,255 -4,802 -15,856 -14,907 -33.31%
NP -22,102 -45,699 -162,964 -28,192 38,144 102,143 97,382 -
-
NP to SH -21,879 -43,706 -162,771 -28,188 37,523 102,143 97,382 -
-
Tax Rate - - - - 11.18% 13.44% 13.28% -
Total Cost 46,635 84,196 226,394 177,016 212,027 213,593 176,003 -19.84%
-
Net Worth 142,702 208,460 250,100 424,148 520,910 378,812 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 18,959 - - 60,230 28,982 20,366 - -
Div Payout % 0.00% - - 0.00% 77.24% 19.94% - -
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 142,702 208,460 250,100 424,148 520,910 378,812 0 -
NOSH 375,532 399,350 409,999 411,794 413,421 298,277 500 201.34%
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 -90.09% -118.71% -256.92% -18.94% 15.25% 32.35% 35.62% -
ROE -15.33% -20.97% -65.08% -6.65% 7.20% 26.96% 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 36.14 60.51 105.85 54,673.28 -77.79%
EPS -5.83 -10.94 -39.70 -6.85 9.08 34.24 19,475.08 -
DPS 5.05 0.00 0.00 14.64 7.01 6.83 0.00 -
NAPS 0.38 0.522 0.61 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 14.61 22.93 37.78 88.64 149.00 188.04 162.82 -33.07%
EPS -13.03 -26.03 -96.94 -16.79 22.35 60.83 58.00 -
DPS 11.29 0.00 0.00 35.87 17.26 12.13 0.00 -
NAPS 0.8499 1.2415 1.4895 2.5261 3.1024 2.2561 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 7.11 2.33 1.63 1.98 1.96 0.00 -
P/EPS -6.01 -6.26 -0.91 -8.62 13.22 6.04 0.00 -
EY -16.65 -15.98 -110.28 -11.60 7.56 16.54 0.00 -
DY 14.43 0.00 0.00 24.81 5.84 3.30 0.00 -
P/NAPS 0.92 1.31 0.59 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 6.85 1.94 1.70 1.72 1.76 0.00 -
P/EPS -5.15 -6.03 -0.76 -8.98 11.46 5.43 0.00 -
EY -19.42 -16.58 -132.33 -11.13 8.73 18.41 0.00 -
DY 16.83 0.00 0.00 23.80 6.74 3.67 0.00 -
P/NAPS 0.79 1.26 0.49 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