[CYBERE] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.6%
YoY- 42.8%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 315,736 313,108 308,306 308,160 273,385 265,494 252,750 15.94%
PBT 117,999 122,634 115,554 128,216 112,289 113,160 86,566 22.86%
Tax -15,856 -22,237 -17,328 -21,484 -14,907 -21,473 -16,076 -0.91%
NP 102,143 100,397 98,226 106,732 97,382 91,686 70,490 27.96%
-
NP to SH 102,143 100,397 98,226 106,732 97,382 91,686 70,490 27.96%
-
Tax Rate 13.44% 18.13% 15.00% 16.76% 13.28% 18.98% 18.57% -
Total Cost 213,593 212,710 210,080 201,428 176,003 173,808 182,260 11.12%
-
Net Worth 393,095 334,657 258,377 30,018 0 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 21,666 26,028 - - - - - -
Div Payout % 21.21% 25.93% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 393,095 334,657 258,377 30,018 0 0 0 -
NOSH 309,524 278,881 213,534 33,353 500 499 500 7079.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.35% 32.06% 31.86% 34.64% 35.62% 34.53% 27.89% -
ROE 25.98% 30.00% 38.02% 355.56% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.01 112.27 144.38 923.91 54,675.91 53,099.04 50,550.00 -98.38%
EPS 33.00 36.00 46.00 320.00 19,476.00 18,337.33 14,098.00 -98.21%
DPS 7.00 9.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.21 0.90 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 33,353
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 188.04 186.48 183.62 183.53 162.82 158.12 150.53 15.94%
EPS 60.83 59.79 58.50 63.57 58.00 54.61 41.98 27.96%
DPS 12.90 15.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3412 1.9931 1.5388 0.1788 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 - - - - -
Price 2.07 3.33 3.70 0.00 0.00 0.00 0.00 -
P/RPS 2.03 2.97 2.56 0.00 0.00 0.00 0.00 -
P/EPS 6.27 9.25 8.04 0.00 0.00 0.00 0.00 -
EY 15.94 10.81 12.43 0.00 0.00 0.00 0.00 -
DY 3.38 2.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.77 3.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 23/08/10 24/05/10 - - - -
Price 1.86 2.14 4.03 3.79 0.00 0.00 0.00 -
P/RPS 1.82 1.91 2.79 0.41 0.00 0.00 0.00 -
P/EPS 5.64 5.94 8.76 1.18 0.00 0.00 0.00 -
EY 17.74 16.82 11.41 84.43 0.00 0.00 0.00 -
DY 3.76 4.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.78 3.33 4.21 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