[CYBERE] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.79%
YoY- -331.32%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 63,430 68,577 71,754 86,080 148,824 158,006 166,950 -47.45%
PBT -162,940 -179,798 -60,826 -50,388 -35,447 -30,834 -22,338 274.75%
Tax -24 -6 -8 -8 7,255 10,272 6,798 -
NP -162,964 -179,805 -60,834 -50,396 -28,192 -20,562 -15,540 377.05%
-
NP to SH -162,811 -179,769 -60,808 -50,396 -28,188 -20,561 -15,540 376.75%
-
Tax Rate - - - - - - - -
Total Cost 226,394 248,382 132,588 136,476 177,016 178,569 182,490 15.41%
-
Net Worth 254,164 311,549 389,269 406,286 423,722 434,740 445,752 -31.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 60,226 80,057 119,739 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 254,164 311,549 389,269 406,286 423,722 434,740 445,752 -31.16%
NOSH 409,943 409,933 409,757 410,390 411,380 410,132 408,947 0.16%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -256.92% -262.19% -84.78% -58.55% -18.94% -13.01% -9.31% -
ROE -64.06% -57.70% -15.62% -12.40% -6.65% -4.73% -3.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.47 16.73 17.51 20.98 36.18 38.53 40.82 -47.53%
EPS -39.72 -43.85 -14.84 -12.28 -6.88 -5.01 -3.80 376.02%
DPS 0.00 0.00 0.00 0.00 14.64 19.52 29.28 -
NAPS 0.62 0.76 0.95 0.99 1.03 1.06 1.09 -31.27%
Adjusted Per Share Value based on latest NOSH - 410,390
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.78 40.84 42.73 51.27 88.64 94.10 99.43 -47.44%
EPS -96.97 -107.07 -36.22 -30.01 -16.79 -12.25 -9.26 376.60%
DPS 0.00 0.00 0.00 0.00 35.87 47.68 71.31 -
NAPS 1.5137 1.8555 2.3184 2.4197 2.5236 2.5892 2.6548 -31.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.36 0.41 0.48 0.575 0.59 0.61 0.89 -
P/RPS 2.33 2.45 2.74 2.74 1.63 1.58 2.18 4.52%
P/EPS -0.91 -0.93 -3.23 -4.68 -8.61 -12.17 -23.42 -88.46%
EY -110.32 -106.96 -30.92 -21.36 -11.61 -8.22 -4.27 768.78%
DY 0.00 0.00 0.00 0.00 24.81 32.00 32.90 -
P/NAPS 0.58 0.54 0.51 0.58 0.57 0.58 0.82 -20.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 19/08/13 30/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.30 0.37 0.51 0.565 0.615 0.62 0.77 -
P/RPS 1.94 2.21 2.91 2.69 1.70 1.61 1.89 1.75%
P/EPS -0.76 -0.84 -3.44 -4.60 -8.98 -12.37 -20.26 -88.72%
EY -132.38 -118.52 -29.10 -21.73 -11.14 -8.09 -4.94 790.14%
DY 0.00 0.00 0.00 0.00 23.80 31.48 38.03 -
P/NAPS 0.48 0.49 0.54 0.57 0.60 0.58 0.71 -22.91%

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