[CYBERE] QoQ Annualized Quarter 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- -37.09%
YoY- -162.23%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 68,577 71,754 86,080 148,824 158,006 166,950 176,436 -46.71%
PBT -179,798 -60,826 -50,388 -35,447 -30,834 -22,338 -17,488 372.15%
Tax -6 -8 -8 7,255 10,272 6,798 5,804 -
NP -179,805 -60,834 -50,396 -28,192 -20,562 -15,540 -11,684 517.66%
-
NP to SH -179,769 -60,808 -50,396 -28,188 -20,561 -15,540 -11,684 517.58%
-
Tax Rate - - - - - - - -
Total Cost 248,382 132,588 136,476 177,016 178,569 182,490 188,120 20.33%
-
Net Worth 311,549 389,269 406,286 423,722 434,740 445,752 514,260 -28.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 60,226 80,057 119,739 240,920 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 311,549 389,269 406,286 423,722 434,740 445,752 514,260 -28.38%
NOSH 409,933 409,757 410,390 411,380 410,132 408,947 411,408 -0.23%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -262.19% -84.78% -58.55% -18.94% -13.01% -9.31% -6.62% -
ROE -57.70% -15.62% -12.40% -6.65% -4.73% -3.49% -2.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.73 17.51 20.98 36.18 38.53 40.82 42.89 -46.58%
EPS -43.85 -14.84 -12.28 -6.88 -5.01 -3.80 -2.84 519.02%
DPS 0.00 0.00 0.00 14.64 19.52 29.28 58.56 -
NAPS 0.76 0.95 0.99 1.03 1.06 1.09 1.25 -28.20%
Adjusted Per Share Value based on latest NOSH - 411,794
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.84 42.73 51.27 88.64 94.10 99.43 105.08 -46.71%
EPS -107.07 -36.22 -30.01 -16.79 -12.25 -9.26 -6.96 517.51%
DPS 0.00 0.00 0.00 35.87 47.68 71.31 143.49 -
NAPS 1.8555 2.3184 2.4197 2.5236 2.5892 2.6548 3.0628 -28.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.48 0.575 0.59 0.61 0.89 1.10 -
P/RPS 2.45 2.74 2.74 1.63 1.58 2.18 2.56 -2.88%
P/EPS -0.93 -3.23 -4.68 -8.61 -12.17 -23.42 -38.73 -91.65%
EY -106.96 -30.92 -21.36 -11.61 -8.22 -4.27 -2.58 1095.13%
DY 0.00 0.00 0.00 24.81 32.00 32.90 53.24 -
P/NAPS 0.54 0.51 0.58 0.57 0.58 0.82 0.88 -27.76%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 19/08/13 30/05/13 28/02/13 29/11/12 29/08/12 28/05/12 -
Price 0.37 0.51 0.565 0.615 0.62 0.77 1.01 -
P/RPS 2.21 2.91 2.69 1.70 1.61 1.89 2.36 -4.27%
P/EPS -0.84 -3.44 -4.60 -8.98 -12.37 -20.26 -35.56 -91.74%
EY -118.52 -29.10 -21.73 -11.14 -8.09 -4.94 -2.81 1108.93%
DY 0.00 0.00 0.00 23.80 31.48 38.03 57.98 -
P/NAPS 0.49 0.54 0.57 0.60 0.58 0.71 0.81 -28.45%

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