[CYBERE] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -11.07%
YoY- -21.62%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 220,596 250,171 281,572 301,052 312,380 315,736 309,095 -20.12%
PBT 13,695 42,946 71,549 95,666 110,824 117,999 119,395 -76.36%
Tax -1,061 -4,802 -4,989 -8,470 -12,775 -15,856 -15,480 -83.22%
NP 12,634 38,144 66,560 87,196 98,049 102,143 103,915 -75.42%
-
NP to SH 12,013 37,523 66,560 87,196 98,049 102,143 103,915 -76.23%
-
Tax Rate 7.75% 11.18% 6.97% 8.85% 11.53% 13.44% 12.97% -
Total Cost 207,962 212,027 215,012 213,856 214,331 213,593 205,180 0.90%
-
Net Worth 514,260 520,910 726,918 497,810 496,958 378,812 349,133 29.42%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 89,212 28,982 23,194 20,366 20,366 20,366 20,366 167.47%
Div Payout % 742.64% 77.24% 34.85% 23.36% 20.77% 19.94% 19.60% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 514,260 520,910 726,918 497,810 496,958 378,812 349,133 29.42%
NOSH 411,408 413,421 554,900 385,900 376,483 298,277 290,944 25.95%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.73% 15.25% 23.64% 28.96% 31.39% 32.35% 33.62% -
ROE 2.34% 7.20% 9.16% 17.52% 19.73% 26.96% 29.76% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 53.62 60.51 50.74 78.01 82.97 105.85 106.24 -36.58%
EPS 2.92 9.08 11.99 22.60 26.04 34.24 35.72 -81.13%
DPS 21.68 7.01 4.18 5.28 5.41 6.83 7.00 112.32%
NAPS 1.25 1.26 1.31 1.29 1.32 1.27 1.20 2.75%
Adjusted Per Share Value based on latest NOSH - 385,900
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 131.38 149.00 167.70 179.30 186.05 188.04 184.09 -20.12%
EPS 7.15 22.35 39.64 51.93 58.40 60.83 61.89 -76.24%
DPS 53.13 17.26 13.81 12.13 12.13 12.13 12.13 167.46%
NAPS 3.0628 3.1024 4.3294 2.9648 2.9598 2.2561 2.0794 29.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.10 1.20 1.10 1.96 1.92 2.07 3.33 -
P/RPS 2.05 1.98 2.17 2.51 2.31 1.96 3.13 -24.56%
P/EPS 37.67 13.22 9.17 8.67 7.37 6.04 9.32 153.52%
EY 2.65 7.56 10.90 11.53 13.56 16.54 10.73 -60.60%
DY 19.71 5.84 3.80 2.69 2.82 3.30 2.10 344.34%
P/NAPS 0.88 0.95 0.84 1.52 1.45 1.63 2.77 -53.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 18/11/11 26/08/11 24/05/11 23/02/11 - -
Price 1.01 1.04 1.20 1.53 2.12 1.86 0.00 -
P/RPS 1.88 1.72 2.36 1.96 2.56 1.76 0.00 -
P/EPS 34.59 11.46 10.00 6.77 8.14 5.43 0.00 -
EY 2.89 8.73 10.00 14.77 12.28 18.41 0.00 -
DY 21.47 6.74 3.48 3.45 2.55 3.67 0.00 -
P/NAPS 0.81 0.83 0.92 1.19 1.61 1.46 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