[CYBERE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1.71%
YoY- 4.89%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 281,572 301,052 312,380 315,736 309,095 301,163 287,573 -1.39%
PBT 71,549 95,666 110,824 117,999 119,395 126,783 119,844 -29.07%
Tax -4,989 -8,470 -12,775 -15,856 -15,480 -15,533 -14,464 -50.78%
NP 66,560 87,196 98,049 102,143 103,915 111,250 105,380 -26.36%
-
NP to SH 66,560 87,196 98,049 102,143 103,915 111,250 105,380 -26.36%
-
Tax Rate 6.97% 8.85% 11.53% 13.44% 12.97% 12.25% 12.07% -
Total Cost 215,012 213,856 214,331 213,593 205,180 189,913 182,193 11.66%
-
Net Worth 726,918 497,810 496,958 378,812 349,133 246,730 30,018 735.39%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 23,194 20,366 20,366 20,366 20,366 - - -
Div Payout % 34.85% 23.36% 20.77% 19.94% 19.60% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 726,918 497,810 496,958 378,812 349,133 246,730 30,018 735.39%
NOSH 554,900 385,900 376,483 298,277 290,944 203,909 33,353 550.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 23.64% 28.96% 31.39% 32.35% 33.62% 36.94% 36.64% -
ROE 9.16% 17.52% 19.73% 26.96% 29.76% 45.09% 351.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.74 78.01 82.97 105.85 106.24 147.69 862.19 -84.84%
EPS 11.99 22.60 26.04 34.24 35.72 54.56 315.95 -88.68%
DPS 4.18 5.28 5.41 6.83 7.00 0.00 0.00 -
NAPS 1.31 1.29 1.32 1.27 1.20 1.21 0.90 28.40%
Adjusted Per Share Value based on latest NOSH - 298,277
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 167.70 179.30 186.05 188.04 184.09 179.37 171.27 -1.39%
EPS 39.64 51.93 58.40 60.83 61.89 66.26 62.76 -26.36%
DPS 13.81 12.13 12.13 12.13 12.13 0.00 0.00 -
NAPS 4.3294 2.9648 2.9598 2.2561 2.0794 1.4695 0.1788 735.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 1.10 1.96 1.92 2.07 3.33 3.70 0.00 -
P/RPS 2.17 2.51 2.31 1.96 3.13 2.51 0.00 -
P/EPS 9.17 8.67 7.37 6.04 9.32 6.78 0.00 -
EY 10.90 11.53 13.56 16.54 10.73 14.75 0.00 -
DY 3.80 2.69 2.82 3.30 2.10 0.00 0.00 -
P/NAPS 0.84 1.52 1.45 1.63 2.77 3.06 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 24/05/11 23/02/11 - - - -
Price 1.20 1.53 2.12 1.86 0.00 0.00 0.00 -
P/RPS 2.36 1.96 2.56 1.76 0.00 0.00 0.00 -
P/EPS 10.00 6.77 8.14 5.43 0.00 0.00 0.00 -
EY 10.00 14.77 12.28 18.41 0.00 0.00 0.00 -
DY 3.48 3.45 2.55 3.67 0.00 0.00 0.00 -
P/NAPS 0.92 1.19 1.61 1.46 0.00 0.00 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