[CYBERE] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -136.74%
YoY- -105.06%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 126,235 148,824 168,009 194,177 220,596 250,171 281,572 -41.39%
PBT -43,672 -35,447 -25,706 -3,667 13,695 42,946 71,549 -
Tax 5,802 7,255 8,713 -125 -1,061 -4,802 -4,989 -
NP -37,870 -28,192 -16,993 -3,792 12,634 38,144 66,560 -
-
NP to SH -37,866 -28,188 -17,613 -4,413 12,013 37,523 66,560 -
-
Tax Rate - - - - 7.75% 11.18% 6.97% -
Total Cost 164,105 177,016 185,002 197,969 207,962 212,027 215,012 -16.46%
-
Net Worth 406,286 424,148 433,693 447,916 514,260 520,910 726,918 -32.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 60,230 66,018 89,212 89,212 28,982 23,194 -
Div Payout % - 0.00% 0.00% 0.00% 742.64% 77.24% 34.85% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 406,286 424,148 433,693 447,916 514,260 520,910 726,918 -32.12%
NOSH 410,390 411,794 409,144 410,932 411,408 413,421 554,900 -18.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -30.00% -18.94% -10.11% -1.95% 5.73% 15.25% 23.64% -
ROE -9.32% -6.65% -4.06% -0.99% 2.34% 7.20% 9.16% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.76 36.14 41.06 47.25 53.62 60.51 50.74 -28.34%
EPS -9.23 -6.85 -4.30 -1.07 2.92 9.08 11.99 -
DPS 0.00 14.64 16.04 21.71 21.68 7.01 4.18 -
NAPS 0.99 1.03 1.06 1.09 1.25 1.26 1.31 -17.01%
Adjusted Per Share Value based on latest NOSH - 410,932
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 75.18 88.64 100.06 115.65 131.38 149.00 167.70 -41.39%
EPS -22.55 -16.79 -10.49 -2.63 7.15 22.35 39.64 -
DPS 0.00 35.87 39.32 53.13 53.13 17.26 13.81 -
NAPS 2.4197 2.5261 2.583 2.6677 3.0628 3.1024 4.3294 -32.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.575 0.59 0.61 0.89 1.10 1.20 1.10 -
P/RPS 1.87 1.63 1.49 1.88 2.05 1.98 2.17 -9.43%
P/EPS -6.23 -8.62 -14.17 -82.88 37.67 13.22 9.17 -
EY -16.05 -11.60 -7.06 -1.21 2.65 7.56 10.90 -
DY 0.00 24.81 26.30 24.39 19.71 5.84 3.80 -
P/NAPS 0.58 0.57 0.58 0.82 0.88 0.95 0.84 -21.86%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 29/08/12 28/05/12 28/02/12 18/11/11 -
Price 0.565 0.615 0.62 0.77 1.01 1.04 1.20 -
P/RPS 1.84 1.70 1.51 1.63 1.88 1.72 2.36 -15.27%
P/EPS -6.12 -8.98 -14.40 -71.70 34.59 11.46 10.00 -
EY -16.33 -11.13 -6.94 -1.39 2.89 8.73 10.00 -
DY 0.00 23.80 25.87 28.19 21.47 6.74 3.48 -
P/NAPS 0.57 0.60 0.58 0.71 0.81 0.83 0.92 -27.30%

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