[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1.74%
YoY- 4.89%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 267,556 278,938 294,736 315,736 313,108 308,306 308,160 -8.98%
PBT 60,701 70,888 99,516 117,999 122,634 115,554 128,216 -39.22%
Tax -7,748 -2,556 -9,160 -15,856 -22,237 -17,328 -21,484 -49.30%
NP 52,953 68,332 90,356 102,143 100,397 98,226 106,732 -37.30%
-
NP to SH 52,953 68,332 90,356 102,143 100,397 98,226 106,732 -37.30%
-
Tax Rate 12.76% 3.61% 9.20% 13.44% 18.13% 15.00% 16.76% -
Total Cost 214,602 210,606 204,380 213,593 212,710 210,080 201,428 4.30%
-
Net Worth 520,266 550,926 496,958 393,095 334,657 258,377 30,018 568.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 22,134 - - 21,666 26,028 - - -
Div Payout % 41.80% - - 21.21% 25.93% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 520,266 550,926 496,958 393,095 334,657 258,377 30,018 568.56%
NOSH 397,150 427,075 376,483 309,524 278,881 213,534 33,353 420.66%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.79% 24.50% 30.66% 32.35% 32.06% 31.86% 34.64% -
ROE 10.18% 12.40% 18.18% 25.98% 30.00% 38.02% 355.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.37 65.31 78.29 102.01 112.27 144.38 923.91 -82.51%
EPS 13.33 16.00 24.00 33.00 36.00 46.00 320.00 -87.96%
DPS 5.57 0.00 0.00 7.00 9.33 0.00 0.00 -
NAPS 1.31 1.29 1.32 1.27 1.20 1.21 0.90 28.40%
Adjusted Per Share Value based on latest NOSH - 298,277
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 159.35 166.13 175.54 188.04 186.48 183.62 183.53 -8.98%
EPS 31.54 40.70 53.81 60.83 59.79 58.50 63.57 -37.30%
DPS 13.18 0.00 0.00 12.90 15.50 0.00 0.00 -
NAPS 3.0986 3.2812 2.9598 2.3412 1.9931 1.5388 0.1788 568.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 1.10 1.96 1.92 2.07 3.33 3.70 0.00 -
P/RPS 1.63 3.00 2.45 2.03 2.97 2.56 0.00 -
P/EPS 8.25 12.25 8.00 6.27 9.25 8.04 0.00 -
EY 12.12 8.16 12.50 15.94 10.81 12.43 0.00 -
DY 5.07 0.00 0.00 3.38 2.80 0.00 0.00 -
P/NAPS 0.84 1.52 1.45 1.63 2.77 3.06 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 24/05/11 23/02/11 22/11/10 23/08/10 24/05/10 -
Price 1.20 1.53 2.12 1.86 2.14 4.03 3.79 -
P/RPS 1.78 2.34 2.71 1.82 1.91 2.79 0.41 165.89%
P/EPS 9.00 9.56 8.83 5.64 5.94 8.76 1.18 286.99%
EY 11.11 10.46 11.32 17.74 16.82 11.41 84.43 -74.09%
DY 4.64 0.00 0.00 3.76 4.36 0.00 0.00 -
P/NAPS 0.92 1.19 1.61 1.46 1.78 3.33 4.21 -63.68%

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