[CYBERE] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -23.67%
YoY- -35.95%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 194,177 220,596 250,171 281,572 301,052 312,380 315,736 -27.70%
PBT -3,667 13,695 42,946 71,549 95,666 110,824 117,999 -
Tax -125 -1,061 -4,802 -4,989 -8,470 -12,775 -15,856 -96.05%
NP -3,792 12,634 38,144 66,560 87,196 98,049 102,143 -
-
NP to SH -4,413 12,013 37,523 66,560 87,196 98,049 102,143 -
-
Tax Rate - 7.75% 11.18% 6.97% 8.85% 11.53% 13.44% -
Total Cost 197,969 207,962 212,027 215,012 213,856 214,331 213,593 -4.94%
-
Net Worth 447,916 514,260 520,910 726,918 497,810 496,958 378,812 11.83%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 89,212 89,212 28,982 23,194 20,366 20,366 20,366 167.95%
Div Payout % 0.00% 742.64% 77.24% 34.85% 23.36% 20.77% 19.94% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 447,916 514,260 520,910 726,918 497,810 496,958 378,812 11.83%
NOSH 410,932 411,408 413,421 554,900 385,900 376,483 298,277 23.83%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.95% 5.73% 15.25% 23.64% 28.96% 31.39% 32.35% -
ROE -0.99% 2.34% 7.20% 9.16% 17.52% 19.73% 26.96% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.25 53.62 60.51 50.74 78.01 82.97 105.85 -41.62%
EPS -1.07 2.92 9.08 11.99 22.60 26.04 34.24 -
DPS 21.71 21.68 7.01 4.18 5.28 5.41 6.83 116.33%
NAPS 1.09 1.25 1.26 1.31 1.29 1.32 1.27 -9.69%
Adjusted Per Share Value based on latest NOSH - 554,900
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 115.65 131.38 149.00 167.70 179.30 186.05 188.04 -27.70%
EPS -2.63 7.15 22.35 39.64 51.93 58.40 60.83 -
DPS 53.13 53.13 17.26 13.81 12.13 12.13 12.13 167.94%
NAPS 2.6677 3.0628 3.1024 4.3294 2.9648 2.9598 2.2561 11.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.89 1.10 1.20 1.10 1.96 1.92 2.07 -
P/RPS 1.88 2.05 1.98 2.17 2.51 2.31 1.96 -2.74%
P/EPS -82.88 37.67 13.22 9.17 8.67 7.37 6.04 -
EY -1.21 2.65 7.56 10.90 11.53 13.56 16.54 -
DY 24.39 19.71 5.84 3.80 2.69 2.82 3.30 279.89%
P/NAPS 0.82 0.88 0.95 0.84 1.52 1.45 1.63 -36.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 28/02/12 18/11/11 26/08/11 24/05/11 23/02/11 -
Price 0.77 1.01 1.04 1.20 1.53 2.12 1.86 -
P/RPS 1.63 1.88 1.72 2.36 1.96 2.56 1.76 -4.99%
P/EPS -71.70 34.59 11.46 10.00 6.77 8.14 5.43 -
EY -1.39 2.89 8.73 10.00 14.77 12.28 18.41 -
DY 28.19 21.47 6.74 3.48 3.45 2.55 3.67 289.78%
P/NAPS 0.71 0.81 0.83 0.92 1.19 1.61 1.46 -38.18%

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