[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 313,108 308,306 308,160 273,385 265,494 252,750 251,408 15.74%
PBT 122,634 115,554 128,216 112,289 113,160 86,566 97,996 16.11%
Tax -22,237 -17,328 -21,484 -14,907 -21,473 -16,076 -23,256 -2.94%
NP 100,397 98,226 106,732 97,382 91,686 70,490 74,740 21.72%
-
NP to SH 100,397 98,226 106,732 97,382 91,686 70,490 74,740 21.72%
-
Tax Rate 18.13% 15.00% 16.76% 13.28% 18.98% 18.57% 23.73% -
Total Cost 212,710 210,080 201,428 176,003 173,808 182,260 176,668 13.16%
-
Net Worth 334,657 258,377 30,018 0 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 26,028 - - - - - - -
Div Payout % 25.93% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 334,657 258,377 30,018 0 0 0 0 -
NOSH 278,881 213,534 33,353 500 499 500 500 6649.86%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.06% 31.86% 34.64% 35.62% 34.53% 27.89% 29.73% -
ROE 30.00% 38.02% 355.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.27 144.38 923.91 54,675.91 53,099.04 50,550.00 50,281.60 -98.28%
EPS 36.00 46.00 320.00 19,476.00 18,337.33 14,098.00 14,948.00 -98.19%
DPS 9.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 0.90 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 186.48 183.62 183.53 162.82 158.12 150.53 149.73 15.74%
EPS 59.79 58.50 63.57 58.00 54.61 41.98 44.51 21.72%
DPS 15.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9931 1.5388 0.1788 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 3.33 3.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.97 2.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.25 8.04 0.00 0.00 0.00 0.00 0.00 -
EY 10.81 12.43 0.00 0.00 0.00 0.00 0.00 -
DY 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 - - - - -
Price 2.14 4.03 3.79 0.00 0.00 0.00 0.00 -
P/RPS 1.91 2.79 0.41 0.00 0.00 0.00 0.00 -
P/EPS 5.94 8.76 1.18 0.00 0.00 0.00 0.00 -
EY 16.82 11.41 84.43 0.00 0.00 0.00 0.00 -
DY 4.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 3.33 4.21 0.00 0.00 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