[CYBERE] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -190.39%
YoY- -737.91%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 50,082 54,739 63,430 81,752 101,226 126,235 148,824 -51.71%
PBT -142,456 -154,720 -162,940 -147,170 -54,691 -43,672 -35,447 153.41%
Tax -25 -24 -24 -454 3,852 5,802 7,255 -
NP -142,481 -154,744 -162,964 -147,624 -50,839 -37,870 -28,192 195.37%
-
NP to SH -142,440 -154,766 -162,771 -147,581 -50,822 -37,866 -28,188 195.34%
-
Tax Rate - - - - - - - -
Total Cost 192,563 209,483 226,394 229,376 152,065 164,105 177,016 5.78%
-
Net Worth 241,239 250,208 250,100 311,588 389,740 406,286 424,148 -31.42%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 60,230 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 241,239 250,208 250,100 311,588 389,740 406,286 424,148 -31.42%
NOSH 408,880 410,178 409,999 409,984 410,253 410,390 411,794 -0.47%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -284.50% -282.69% -256.92% -180.58% -50.22% -30.00% -18.94% -
ROE -59.05% -61.85% -65.08% -47.36% -13.04% -9.32% -6.65% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.25 13.35 15.47 19.94 24.67 30.76 36.14 -51.48%
EPS -34.84 -37.73 -39.70 -36.00 -12.39 -9.23 -6.85 196.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.64 -
NAPS 0.59 0.61 0.61 0.76 0.95 0.99 1.03 -31.09%
Adjusted Per Share Value based on latest NOSH - 409,984
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.83 32.60 37.78 48.69 60.29 75.18 88.64 -51.71%
EPS -84.83 -92.17 -96.94 -87.90 -30.27 -22.55 -16.79 195.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.87 -
NAPS 1.4368 1.4902 1.4895 1.8557 2.3212 2.4197 2.5261 -31.42%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.395 0.43 0.36 0.41 0.48 0.575 0.59 -
P/RPS 3.22 3.22 2.33 2.06 1.95 1.87 1.63 57.63%
P/EPS -1.13 -1.14 -0.91 -1.14 -3.87 -6.23 -8.62 -74.29%
EY -88.19 -87.75 -110.28 -87.80 -25.81 -16.05 -11.60 288.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 24.81 -
P/NAPS 0.67 0.70 0.59 0.54 0.51 0.58 0.57 11.41%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 28/02/14 26/11/13 19/08/13 30/05/13 28/02/13 -
Price 0.42 0.39 0.30 0.37 0.51 0.565 0.615 -
P/RPS 3.43 2.92 1.94 1.86 2.07 1.84 1.70 59.87%
P/EPS -1.21 -1.03 -0.76 -1.03 -4.12 -6.12 -8.98 -73.81%
EY -82.94 -96.75 -132.33 -97.29 -24.29 -16.33 -11.13 282.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 23.80 -
P/NAPS 0.71 0.64 0.49 0.49 0.54 0.57 0.60 11.91%

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