[CYBERE] QoQ 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- -15.85%
YoY- -15.34%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 49,504 61,198 65,785 73,684 80,905 80,678 77,113 -25.52%
PBT -2,580 10,082 10,565 24,879 26,023 34,199 25,723 -
Tax 1,009 -4,533 1,012 -2,290 822 -8,014 -3,293 -
NP -1,571 5,549 11,577 22,589 26,845 26,185 22,430 -
-
NP to SH -2,192 5,549 11,577 22,589 26,845 26,185 22,430 -
-
Tax Rate - 44.96% -9.58% 9.20% -3.16% 23.43% 12.80% -
Total Cost 51,075 55,649 54,208 51,095 54,060 54,493 54,683 -4.43%
-
Net Worth 520,910 726,918 497,810 496,958 378,812 349,133 246,730 64.34%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,787 23,194 - - - 20,366 - -
Div Payout % 0.00% 418.00% - - - 77.78% - -
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 520,910 726,918 497,810 496,958 378,812 349,133 246,730 64.34%
NOSH 413,421 554,900 385,900 376,483 298,277 290,944 203,909 59.98%
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 -3.17% 9.07% 17.60% 30.66% 33.18% 32.46% 29.09% -
ROE -0.42% 0.76% 2.33% 4.55% 7.09% 7.50% 9.09% -
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 11.97 11.03 17.05 19.57 27.12 27.73 37.82 -53.46%
EPS -0.38 1.00 3.00 6.00 9.00 9.00 11.00 -
DPS 1.40 4.18 0.00 0.00 0.00 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 29.48 36.45 39.18 43.88 48.19 48.05 45.93 -25.53%
EPS -1.31 3.30 6.89 13.45 15.99 15.60 13.36 -
DPS 3.45 13.81 0.00 0.00 0.00 12.13 0.00 -
NAPS 3.1024 4.3294 2.9648 2.9598 2.2561 2.0794 1.4695 64.34%
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 10.02 9.97 11.50 9.81 7.63 12.01 9.78 1.62%
P/EPS -226.33 110.00 65.33 32.00 23.00 37.00 33.64 -
EY -0.44 0.91 1.53 3.13 4.35 2.70 2.97 -
DY 1.17 3.80 0.00 0.00 0.00 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 8.69 10.88 8.98 10.83 6.86 7.72 10.66 -12.70%
P/EPS -196.15 120.00 51.00 35.33 20.67 23.78 36.64 -
EY -0.51 0.83 1.96 2.83 4.84 4.21 2.73 -
DY 1.35 3.48 0.00 0.00 0.00 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