[CYBERE] QoQ Cumulative 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- -82.79%
YoY- -162.23%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 51,433 35,877 21,520 148,824 118,505 83,475 44,109 10.77%
PBT -134,849 -30,413 -12,597 -35,447 -23,126 -11,169 -4,372 881.45%
Tax -5 -4 -2 7,255 7,704 3,399 1,451 -
NP -134,854 -30,417 -12,599 -28,192 -15,422 -7,770 -2,921 1183.93%
-
NP to SH -134,827 -30,404 -12,599 -28,188 -15,421 -7,770 -2,921 1183.76%
-
Tax Rate - - - - - - - -
Total Cost 186,287 66,294 34,119 177,016 133,927 91,245 47,030 150.13%
-
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 60,043 59,869 60,230 -
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 -43.28% -7.81% -3.10% -6.65% -3.55% -1.74% -0.57% -
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 12.55 8.76 5.24 36.18 28.89 20.41 10.72 11.06%
EPS -32.89 -7.42 -3.07 -6.88 -3.76 -1.90 -0.71 1186.83%
DPS 0.00 0.00 0.00 14.64 14.64 14.64 14.64 -
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 30.63 21.37 12.82 88.64 70.58 49.72 26.27 10.76%
EPS -80.30 -18.11 -7.50 -16.79 -9.18 -4.63 -1.74 1183.60%
DPS 0.00 0.00 0.00 35.87 35.76 35.66 35.87 -
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 3.27 5.48 10.97 1.63 2.11 4.36 10.26 -53.30%
P/EPS -1.25 -6.47 -18.73 -8.61 -16.22 -46.84 -154.93 -95.96%
EY -80.22 -15.46 -5.34 -11.61 -6.16 -2.13 -0.65 2371.57%
DY 0.00 0.00 0.00 24.81 24.00 16.45 13.31 -
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 2.95 5.82 10.77 1.70 2.15 3.77 9.42 -53.85%
P/EPS -1.12 -6.87 -18.40 -8.98 -16.49 -40.53 -142.25 -96.03%
EY -88.89 -14.55 -5.43 -11.14 -6.06 -2.47 -0.70 2418.97%
DY 0.00 0.00 0.00 23.80 23.61 19.01 14.50 -
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