[CYBERE] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -43.63%
YoY- -63.26%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 168,009 194,177 220,596 250,171 281,572 301,052 312,380 -33.79%
PBT -25,706 -3,667 13,695 42,946 71,549 95,666 110,824 -
Tax 8,713 -125 -1,061 -4,802 -4,989 -8,470 -12,775 -
NP -16,993 -3,792 12,634 38,144 66,560 87,196 98,049 -
-
NP to SH -17,613 -4,413 12,013 37,523 66,560 87,196 98,049 -
-
Tax Rate - - 7.75% 11.18% 6.97% 8.85% 11.53% -
Total Cost 185,002 197,969 207,962 212,027 215,012 213,856 214,331 -9.32%
-
Net Worth 433,693 447,916 514,260 520,910 726,918 497,810 496,958 -8.65%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 66,018 89,212 89,212 28,982 23,194 20,366 20,366 118.56%
Div Payout % 0.00% 0.00% 742.64% 77.24% 34.85% 23.36% 20.77% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 433,693 447,916 514,260 520,910 726,918 497,810 496,958 -8.65%
NOSH 409,144 410,932 411,408 413,421 554,900 385,900 376,483 5.68%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -10.11% -1.95% 5.73% 15.25% 23.64% 28.96% 31.39% -
ROE -4.06% -0.99% 2.34% 7.20% 9.16% 17.52% 19.73% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 41.06 47.25 53.62 60.51 50.74 78.01 82.97 -37.35%
EPS -4.30 -1.07 2.92 9.08 11.99 22.60 26.04 -
DPS 16.04 21.71 21.68 7.01 4.18 5.28 5.41 105.97%
NAPS 1.06 1.09 1.25 1.26 1.31 1.29 1.32 -13.57%
Adjusted Per Share Value based on latest NOSH - 413,421
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 100.06 115.65 131.38 149.00 167.70 179.30 186.05 -33.79%
EPS -10.49 -2.63 7.15 22.35 39.64 51.93 58.40 -
DPS 39.32 53.13 53.13 17.26 13.81 12.13 12.13 118.56%
NAPS 2.583 2.6677 3.0628 3.1024 4.3294 2.9648 2.9598 -8.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.61 0.89 1.10 1.20 1.10 1.96 1.92 -
P/RPS 1.49 1.88 2.05 1.98 2.17 2.51 2.31 -25.28%
P/EPS -14.17 -82.88 37.67 13.22 9.17 8.67 7.37 -
EY -7.06 -1.21 2.65 7.56 10.90 11.53 13.56 -
DY 26.30 24.39 19.71 5.84 3.80 2.69 2.82 341.27%
P/NAPS 0.58 0.82 0.88 0.95 0.84 1.52 1.45 -45.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 28/05/12 28/02/12 18/11/11 26/08/11 24/05/11 -
Price 0.62 0.77 1.01 1.04 1.20 1.53 2.12 -
P/RPS 1.51 1.63 1.88 1.72 2.36 1.96 2.56 -29.59%
P/EPS -14.40 -71.70 34.59 11.46 10.00 6.77 8.14 -
EY -6.94 -1.39 2.89 8.73 10.00 14.77 12.28 -
DY 25.87 28.19 21.47 6.74 3.48 3.45 2.55 366.66%
P/NAPS 0.58 0.71 0.81 0.83 0.92 1.19 1.61 -49.27%

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