[CYBERE] QoQ Cumulative 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- 35.65%
YoY- 4.89%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 200,667 139,469 73,684 315,736 234,831 154,153 77,040 89.19%
PBT 45,526 35,444 24,879 117,999 91,976 57,777 32,054 26.32%
Tax -5,811 -1,278 -2,290 -15,856 -16,678 -8,664 -5,371 5.38%
NP 39,715 34,166 22,589 102,143 75,298 49,113 26,683 30.32%
-
NP to SH 39,715 34,166 22,589 102,143 75,298 49,113 26,683 30.32%
-
Tax Rate 12.76% 3.61% 9.20% 13.44% 18.13% 15.00% 16.76% -
Total Cost 160,952 105,303 51,095 213,593 159,533 105,040 50,357 116.82%
-
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 16,600 - - 21,666 19,521 - - -
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 7.63% 6.20% 4.55% 25.98% 22.50% 19.01% 88.89% -
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 50.53 32.66 19.57 102.01 84.20 72.19 230.98 -63.66%
EPS 10.00 8.00 6.00 33.00 27.00 23.00 80.00 -74.96%
DPS 4.18 0.00 0.00 7.00 7.00 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 119.51 83.06 43.88 188.04 139.86 91.81 45.88 89.20%
EPS 23.65 20.35 13.45 60.83 44.85 29.25 15.89 30.32%
DPS 9.89 0.00 0.00 12.90 11.63 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 2.18 6.00 9.81 2.03 3.95 5.13 0.00 -
P/EPS 11.00 24.50 32.00 6.27 12.33 16.09 0.00 -
EY 9.09 4.08 3.13 15.94 8.11 6.22 0.00 -
DY 3.80 0.00 0.00 3.38 2.10 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 2.37 4.69 10.83 1.82 2.54 5.58 1.64 27.79%
P/EPS 12.00 19.13 35.33 5.64 7.93 17.52 4.74 85.64%
EY 8.33 5.23 2.83 17.74 12.62 5.71 21.11 -46.17%
DY 3.48 0.00 0.00 3.76 3.27 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