[CYBERE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.21%
YoY- 9.5%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 278,938 294,736 315,736 313,108 308,306 308,160 273,385 1.35%
PBT 70,888 99,516 117,999 122,634 115,554 128,216 112,289 -26.47%
Tax -2,556 -9,160 -15,856 -22,237 -17,328 -21,484 -14,907 -69.23%
NP 68,332 90,356 102,143 100,397 98,226 106,732 97,382 -21.08%
-
NP to SH 68,332 90,356 102,143 100,397 98,226 106,732 97,382 -21.08%
-
Tax Rate 3.61% 9.20% 13.44% 18.13% 15.00% 16.76% 13.28% -
Total Cost 210,606 204,380 213,593 212,710 210,080 201,428 176,003 12.74%
-
Net Worth 550,926 496,958 393,095 334,657 258,377 30,018 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 21,666 26,028 - - - -
Div Payout % - - 21.21% 25.93% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 550,926 496,958 393,095 334,657 258,377 30,018 0 -
NOSH 427,075 376,483 309,524 278,881 213,534 33,353 500 9014.33%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.50% 30.66% 32.35% 32.06% 31.86% 34.64% 35.62% -
ROE 12.40% 18.18% 25.98% 30.00% 38.02% 355.56% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 65.31 78.29 102.01 112.27 144.38 923.91 54,675.91 -98.88%
EPS 16.00 24.00 33.00 36.00 46.00 320.00 19,476.00 -99.13%
DPS 0.00 0.00 7.00 9.33 0.00 0.00 0.00 -
NAPS 1.29 1.32 1.27 1.20 1.21 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 290,944
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 166.13 175.54 188.04 186.48 183.62 183.53 162.82 1.35%
EPS 40.70 53.81 60.83 59.79 58.50 63.57 58.00 -21.08%
DPS 0.00 0.00 12.90 15.50 0.00 0.00 0.00 -
NAPS 3.2812 2.9598 2.3412 1.9931 1.5388 0.1788 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 1.96 1.92 2.07 3.33 3.70 0.00 0.00 -
P/RPS 3.00 2.45 2.03 2.97 2.56 0.00 0.00 -
P/EPS 12.25 8.00 6.27 9.25 8.04 0.00 0.00 -
EY 8.16 12.50 15.94 10.81 12.43 0.00 0.00 -
DY 0.00 0.00 3.38 2.80 0.00 0.00 0.00 -
P/NAPS 1.52 1.45 1.63 2.77 3.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 23/02/11 22/11/10 23/08/10 24/05/10 - -
Price 1.53 2.12 1.86 2.14 4.03 3.79 0.00 -
P/RPS 2.34 2.71 1.82 1.91 2.79 0.41 0.00 -
P/EPS 9.56 8.83 5.64 5.94 8.76 1.18 0.00 -
EY 10.46 11.32 17.74 16.82 11.41 84.43 0.00 -
DY 0.00 0.00 3.76 4.36 0.00 0.00 0.00 -
P/NAPS 1.19 1.61 1.46 1.78 3.33 4.21 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