[CYBERE] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -7.97%
YoY- 39.35%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 294,736 315,736 313,108 308,306 308,160 273,385 265,494 7.22%
PBT 99,516 117,999 122,634 115,554 128,216 112,289 113,160 -8.21%
Tax -9,160 -15,856 -22,237 -17,328 -21,484 -14,907 -21,473 -43.36%
NP 90,356 102,143 100,397 98,226 106,732 97,382 91,686 -0.97%
-
NP to SH 90,356 102,143 100,397 98,226 106,732 97,382 91,686 -0.97%
-
Tax Rate 9.20% 13.44% 18.13% 15.00% 16.76% 13.28% 18.98% -
Total Cost 204,380 213,593 212,710 210,080 201,428 176,003 173,808 11.41%
-
Net Worth 496,958 393,095 334,657 258,377 30,018 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 21,666 26,028 - - - - -
Div Payout % - 21.21% 25.93% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 496,958 393,095 334,657 258,377 30,018 0 0 -
NOSH 376,483 309,524 278,881 213,534 33,353 500 499 8221.15%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 30.66% 32.35% 32.06% 31.86% 34.64% 35.62% 34.53% -
ROE 18.18% 25.98% 30.00% 38.02% 355.56% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 78.29 102.01 112.27 144.38 923.91 54,675.91 53,099.04 -98.70%
EPS 24.00 33.00 36.00 46.00 320.00 19,476.00 18,337.33 -98.80%
DPS 0.00 7.00 9.33 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.20 1.21 0.90 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 203,909
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 175.54 188.04 186.48 183.62 183.53 162.82 158.12 7.22%
EPS 53.81 60.83 59.79 58.50 63.57 58.00 54.61 -0.97%
DPS 0.00 12.90 15.50 0.00 0.00 0.00 0.00 -
NAPS 2.9598 2.3412 1.9931 1.5388 0.1788 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 - - - -
Price 1.92 2.07 3.33 3.70 0.00 0.00 0.00 -
P/RPS 2.45 2.03 2.97 2.56 0.00 0.00 0.00 -
P/EPS 8.00 6.27 9.25 8.04 0.00 0.00 0.00 -
EY 12.50 15.94 10.81 12.43 0.00 0.00 0.00 -
DY 0.00 3.38 2.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.63 2.77 3.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 23/02/11 22/11/10 23/08/10 24/05/10 - - -
Price 2.12 1.86 2.14 4.03 3.79 0.00 0.00 -
P/RPS 2.71 1.82 1.91 2.79 0.41 0.00 0.00 -
P/EPS 8.83 5.64 5.94 8.76 1.18 0.00 0.00 -
EY 11.32 17.74 16.82 11.41 84.43 0.00 0.00 -
DY 0.00 3.76 4.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.46 1.78 3.33 4.21 0.00 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