[CYBERE] QoQ Cumulative 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- -72.6%
YoY- 42.8%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 315,736 234,831 154,153 77,040 273,385 199,121 126,375 83.81%
PBT 117,999 91,976 57,777 32,054 112,289 84,870 43,283 94.79%
Tax -15,856 -16,678 -8,664 -5,371 -14,907 -16,105 -8,038 57.09%
NP 102,143 75,298 49,113 26,683 97,382 68,765 35,245 102.87%
-
NP to SH 102,143 75,298 49,113 26,683 97,382 68,765 35,245 102.87%
-
Tax Rate 13.44% 18.13% 15.00% 16.76% 13.28% 18.98% 18.57% -
Total Cost 213,593 159,533 105,040 50,357 176,003 130,356 91,130 76.17%
-
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 19,521 - - - - - -
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 33,353 500 500 500 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% 22.50% 19.01% 88.89% 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 84.20 72.19 230.98 54,675.91 39,824.20 25,275.00 -97.43%
EPS 33.00 27.00 23.00 80.00 19,476.00 13,753.00 7,049.00 -97.17%
DPS 7.00 7.00 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 188.04 139.86 91.81 45.88 162.82 118.59 75.27 83.80%
EPS 60.83 44.85 29.25 15.89 58.00 40.95 20.99 102.87%
DPS 12.90 11.63 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 3.95 5.13 0.00 0.00 0.00 0.00 -
P/EPS 6.27 12.33 16.09 0.00 0.00 0.00 0.00 -
EY 15.94 8.11 6.22 0.00 0.00 0.00 0.00 -
DY 3.38 2.10 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 2.54 5.58 1.64 0.00 0.00 0.00 -
P/EPS 5.64 7.93 17.52 4.74 0.00 0.00 0.00 -
EY 17.74 12.62 5.71 21.11 0.00 0.00 0.00 -
DY 3.76 3.27 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