[CYBERE] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -299.12%
YoY- -126.46%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 29,372 43,206 81,752 168,009 281,572 309,095 -37.52%
PBT -52,098 -31,677 -147,170 -25,706 71,549 119,395 -
Tax -2,762 -26 -454 8,713 -4,989 -15,480 -29.14%
NP -54,860 -31,703 -147,624 -16,993 66,560 103,915 -
-
NP to SH -52,629 -31,609 -147,581 -17,613 66,560 103,915 -
-
Tax Rate - - - - 6.97% 12.97% -
Total Cost 84,232 74,909 229,376 185,002 215,012 205,180 -16.30%
-
Net Worth 167,933 253,588 311,588 433,693 726,918 349,133 -13.60%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 18,959 - - 66,018 23,194 20,366 -1.42%
Div Payout % 0.00% - - 0.00% 34.85% 19.60% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 167,933 253,588 311,588 433,693 726,918 349,133 -13.60%
NOSH 381,666 406,392 409,984 409,144 554,900 290,944 5.57%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -186.78% -73.38% -180.58% -10.11% 23.64% 33.62% -
ROE -31.34% -12.46% -47.36% -4.06% 9.16% 29.76% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.70 10.63 19.94 41.06 50.74 106.24 -40.82%
EPS -13.79 -7.78 -36.00 -4.30 11.99 35.72 -
DPS 4.97 0.00 0.00 16.04 4.18 7.00 -6.61%
NAPS 0.44 0.624 0.76 1.06 1.31 1.20 -18.17%
Adjusted Per Share Value based on latest NOSH - 409,144
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.49 25.73 48.69 100.06 167.70 184.09 -37.53%
EPS -31.34 -18.83 -87.90 -10.49 39.64 61.89 -
DPS 11.29 0.00 0.00 39.32 13.81 12.13 -1.42%
NAPS 1.0002 1.5103 1.8557 2.583 4.3294 2.0794 -13.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.46 0.41 0.41 0.61 1.10 3.33 -
P/RPS 5.98 3.86 2.06 1.49 2.17 3.13 13.81%
P/EPS -3.34 -5.27 -1.14 -14.17 9.17 9.32 -
EY -29.98 -18.97 -87.80 -7.06 10.90 10.73 -
DY 10.80 0.00 0.00 26.30 3.80 2.10 38.72%
P/NAPS 1.05 0.66 0.54 0.58 0.84 2.77 -17.62%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/11/15 20/11/14 26/11/13 29/11/12 18/11/11 - -
Price 0.385 0.74 0.37 0.62 1.20 0.00 -
P/RPS 5.00 6.96 1.86 1.51 2.36 0.00 -
P/EPS -2.79 -9.51 -1.03 -14.40 10.00 0.00 -
EY -35.82 -10.51 -97.29 -6.94 10.00 0.00 -
DY 12.90 0.00 0.00 25.87 3.48 0.00 -
P/NAPS 0.88 1.19 0.49 0.58 0.92 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