[CYBERE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.88%
YoY- -15.34%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 250,171 200,667 139,469 73,684 315,736 234,831 154,153 37.97%
PBT 42,946 45,526 35,444 24,879 117,999 91,976 57,777 -17.89%
Tax -4,802 -5,811 -1,278 -2,290 -15,856 -16,678 -8,664 -32.45%
NP 38,144 39,715 34,166 22,589 102,143 75,298 49,113 -15.46%
-
NP to SH 45,300 39,715 34,166 22,589 102,143 75,298 49,113 -5.23%
-
Tax Rate 11.18% 12.76% 3.61% 9.20% 13.44% 18.13% 15.00% -
Total Cost 212,027 160,952 105,303 51,095 213,593 159,533 105,040 59.51%
-
Net Worth 516,234 520,266 550,926 496,958 393,095 334,657 258,377 58.43%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,861 16,600 - - 21,666 19,521 - -
Div Payout % 50.47% 41.80% - - 21.21% 25.93% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 516,234 520,266 550,926 496,958 393,095 334,657 258,377 58.43%
NOSH 409,709 397,150 427,075 376,483 309,524 278,881 213,534 54.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.25% 19.79% 24.50% 30.66% 32.35% 32.06% 31.86% -
ROE 8.78% 7.63% 6.20% 4.55% 25.98% 22.50% 19.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.06 50.53 32.66 19.57 102.01 84.20 72.19 -10.53%
EPS 9.31 10.00 8.00 6.00 33.00 27.00 23.00 -45.18%
DPS 5.58 4.18 0.00 0.00 7.00 7.00 0.00 -
NAPS 1.26 1.31 1.29 1.32 1.27 1.20 1.21 2.72%
Adjusted Per Share Value based on latest NOSH - 376,483
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 149.00 119.51 83.06 43.88 188.04 139.86 91.81 37.97%
EPS 26.98 23.65 20.35 13.45 60.83 44.85 29.25 -5.22%
DPS 13.62 9.89 0.00 0.00 12.90 11.63 0.00 -
NAPS 3.0746 3.0986 3.2812 2.9598 2.3412 1.9931 1.5388 58.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 1.10 1.96 1.92 2.07 3.33 3.70 -
P/RPS 1.97 2.18 6.00 9.81 2.03 3.95 5.13 -47.07%
P/EPS 10.85 11.00 24.50 32.00 6.27 12.33 16.09 -23.04%
EY 9.21 9.09 4.08 3.13 15.94 8.11 6.22 29.81%
DY 4.65 3.80 0.00 0.00 3.38 2.10 0.00 -
P/NAPS 0.95 0.84 1.52 1.45 1.63 2.77 3.06 -54.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 18/11/11 26/08/11 24/05/11 23/02/11 22/11/10 23/08/10 -
Price 1.04 1.20 1.53 2.12 1.86 2.14 4.03 -
P/RPS 1.70 2.37 4.69 10.83 1.82 2.54 5.58 -54.62%
P/EPS 9.41 12.00 19.13 35.33 5.64 7.93 17.52 -33.85%
EY 10.63 8.33 5.23 2.83 17.74 12.62 5.71 51.16%
DY 5.37 3.48 0.00 0.00 3.76 3.27 0.00 -
P/NAPS 0.83 0.92 1.19 1.61 1.46 1.78 3.33 -60.29%

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