[CYBERE] QoQ 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- 2.52%
YoY- -6.19%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 61,198 65,785 73,684 80,905 80,678 77,113 77,040 -14.21%
PBT 10,082 10,565 24,879 26,023 34,199 25,723 32,054 -53.71%
Tax -4,533 1,012 -2,290 822 -8,014 -3,293 -5,371 -10.68%
NP 5,549 11,577 22,589 26,845 26,185 22,430 26,683 -64.86%
-
NP to SH 5,549 11,577 22,589 26,845 26,185 22,430 26,683 -64.86%
-
Tax Rate 44.96% -9.58% 9.20% -3.16% 23.43% 12.80% 16.76% -
Total Cost 55,649 54,208 51,095 54,060 54,493 54,683 50,357 6.88%
-
Net Worth 726,918 497,810 496,958 378,812 349,133 246,730 30,018 735.39%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 23,194 - - - 20,366 - - -
Div Payout % 418.00% - - - 77.78% - - -
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 726,918 497,810 496,958 378,812 349,133 246,730 30,018 735.39%
NOSH 554,900 385,900 376,483 298,277 290,944 203,909 33,353 550.59%
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 9.07% 17.60% 30.66% 33.18% 32.46% 29.09% 34.64% -
ROE 0.76% 2.33% 4.55% 7.09% 7.50% 9.09% 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 11.03 17.05 19.57 27.12 27.73 37.82 230.98 -86.81%
EPS 1.00 3.00 6.00 9.00 9.00 11.00 80.00 -94.59%
DPS 4.18 0.00 0.00 0.00 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 36.45 39.18 43.88 48.19 48.05 45.93 45.88 -14.20%
EPS 3.30 6.89 13.45 15.99 15.60 13.36 15.89 -64.89%
DPS 13.81 0.00 0.00 0.00 12.13 0.00 0.00 -
NAPS 4.3294 2.9648 2.9598 2.2561 2.0794 1.4695 0.1788 735.34%
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 9.97 11.50 9.81 7.63 12.01 9.78 0.00 -
P/EPS 110.00 65.33 32.00 23.00 37.00 33.64 0.00 -
EY 0.91 1.53 3.13 4.35 2.70 2.97 0.00 -
DY 3.80 0.00 0.00 0.00 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 10.88 8.98 10.83 6.86 7.72 10.66 1.64 252.66%
P/EPS 120.00 51.00 35.33 20.67 23.78 36.64 4.74 760.49%
EY 0.83 1.96 2.83 4.84 4.21 2.73 21.11 -88.41%
DY 3.48 0.00 0.00 0.00 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