[CYBERE] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -34.22%
YoY- -1051.64%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 54,739 63,430 81,752 101,226 126,235 148,824 168,009 -52.68%
PBT -154,720 -162,940 -147,170 -54,691 -43,672 -35,447 -25,706 231.24%
Tax -24 -24 -454 3,852 5,802 7,255 8,713 -
NP -154,744 -162,964 -147,624 -50,839 -37,870 -28,192 -16,993 336.66%
-
NP to SH -154,766 -162,771 -147,581 -50,822 -37,866 -28,188 -17,613 326.38%
-
Tax Rate - - - - - - - -
Total Cost 209,483 226,394 229,376 152,065 164,105 177,016 185,002 8.64%
-
Net Worth 250,208 250,100 311,588 389,740 406,286 424,148 433,693 -30.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 60,230 66,018 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 250,208 250,100 311,588 389,740 406,286 424,148 433,693 -30.72%
NOSH 410,178 409,999 409,984 410,253 410,390 411,794 409,144 0.16%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -282.69% -256.92% -180.58% -50.22% -30.00% -18.94% -10.11% -
ROE -61.85% -65.08% -47.36% -13.04% -9.32% -6.65% -4.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.35 15.47 19.94 24.67 30.76 36.14 41.06 -52.74%
EPS -37.73 -39.70 -36.00 -12.39 -9.23 -6.85 -4.30 325.97%
DPS 0.00 0.00 0.00 0.00 0.00 14.64 16.04 -
NAPS 0.61 0.61 0.76 0.95 0.99 1.03 1.06 -30.83%
Adjusted Per Share Value based on latest NOSH - 410,253
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.60 37.78 48.69 60.29 75.18 88.64 100.06 -52.68%
EPS -92.17 -96.94 -87.90 -30.27 -22.55 -16.79 -10.49 326.36%
DPS 0.00 0.00 0.00 0.00 0.00 35.87 39.32 -
NAPS 1.4902 1.4895 1.8557 2.3212 2.4197 2.5261 2.583 -30.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.43 0.36 0.41 0.48 0.575 0.59 0.61 -
P/RPS 3.22 2.33 2.06 1.95 1.87 1.63 1.49 67.23%
P/EPS -1.14 -0.91 -1.14 -3.87 -6.23 -8.62 -14.17 -81.39%
EY -87.75 -110.28 -87.80 -25.81 -16.05 -11.60 -7.06 437.39%
DY 0.00 0.00 0.00 0.00 0.00 24.81 26.30 -
P/NAPS 0.70 0.59 0.54 0.51 0.58 0.57 0.58 13.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 26/11/13 19/08/13 30/05/13 28/02/13 29/11/12 -
Price 0.39 0.30 0.37 0.51 0.565 0.615 0.62 -
P/RPS 2.92 1.94 1.86 2.07 1.84 1.70 1.51 55.27%
P/EPS -1.03 -0.76 -1.03 -4.12 -6.12 -8.98 -14.40 -82.79%
EY -96.75 -132.33 -97.29 -24.29 -16.33 -11.13 -6.94 480.17%
DY 0.00 0.00 0.00 0.00 0.00 23.80 25.87 -
P/NAPS 0.64 0.49 0.49 0.54 0.57 0.60 0.58 6.78%

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