[CYBERE] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -14.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 80,678 77,113 77,040 74,264 72,746 63,523 62,852 18.09%
PBT 34,199 25,723 32,054 27,419 41,587 18,784 24,499 24.87%
Tax -8,014 -3,293 -5,371 1,198 -8,067 -2,224 -5,814 23.83%
NP 26,185 22,430 26,683 28,617 33,520 16,560 18,685 25.20%
-
NP to SH 26,185 22,430 26,683 28,617 33,520 16,560 18,685 25.20%
-
Tax Rate 23.43% 12.80% 16.76% -4.37% 19.40% 11.84% 23.73% -
Total Cost 54,493 54,683 50,357 45,647 39,226 46,963 44,167 15.01%
-
Net Worth 349,133 246,730 30,018 0 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 20,366 - - - - - - -
Div Payout % 77.78% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 349,133 246,730 30,018 0 0 0 0 -
NOSH 290,944 203,909 33,353 500 499 500 500 6842.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.46% 29.09% 34.64% 38.53% 46.08% 26.07% 29.73% -
ROE 7.50% 9.09% 88.89% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.73 37.82 230.98 14,851.79 14,549.23 12,704.60 12,570.40 -98.29%
EPS 9.00 11.00 80.00 5,723.00 6,704.00 3,312.00 3,737.00 -98.19%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 0.90 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.05 45.93 45.88 44.23 43.33 37.83 37.43 18.09%
EPS 15.60 13.36 15.89 17.04 19.96 9.86 11.13 25.21%
DPS 12.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0794 1.4695 0.1788 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 3.33 3.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 12.01 9.78 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.00 33.64 0.00 0.00 0.00 0.00 0.00 -
EY 2.70 2.97 0.00 0.00 0.00 0.00 0.00 -
DY 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 - - - - -
Price 2.14 4.03 3.79 0.00 0.00 0.00 0.00 -
P/RPS 7.72 10.66 1.64 0.00 0.00 0.00 0.00 -
P/EPS 23.78 36.64 4.74 0.00 0.00 0.00 0.00 -
EY 4.21 2.73 21.11 0.00 0.00 0.00 0.00 -
DY 3.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 3.33 4.21 0.00 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