[CYBERE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -34.33%
YoY- -415.21%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 23,461 33,232 54,739 126,235 220,596 312,380 287,573 -34.11%
PBT -20,341 -42,999 -154,720 -43,672 13,695 110,824 119,844 -
Tax -1,310 -1,821 -24 5,802 -1,061 -12,775 -14,464 -32.96%
NP -21,651 -44,820 -154,744 -37,870 12,634 98,049 105,380 -
-
NP to SH -21,499 -42,540 -154,766 -37,866 12,013 98,049 105,380 -
-
Tax Rate - - - - 7.75% 11.53% 12.07% -
Total Cost 45,112 78,052 209,483 164,105 207,962 214,331 182,193 -20.74%
-
Net Worth 142,992 192,118 250,208 406,286 514,260 496,958 30,018 29.68%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 18,959 - - - 89,212 20,366 - -
Div Payout % 0.00% - - - 742.64% 20.77% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 142,992 192,118 250,208 406,286 514,260 496,958 30,018 29.68%
NOSH 376,296 376,703 410,178 410,390 411,408 376,483 33,353 49.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -92.29% -134.87% -282.69% -30.00% 5.73% 31.39% 36.64% -
ROE -15.04% -22.14% -61.85% -9.32% 2.34% 19.73% 351.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.23 8.82 13.35 30.76 53.62 82.97 862.19 -55.99%
EPS -5.71 -11.29 -37.73 -9.23 2.92 26.04 315.95 -
DPS 5.05 0.00 0.00 0.00 21.68 5.41 0.00 -
NAPS 0.38 0.51 0.61 0.99 1.25 1.32 0.90 -13.37%
Adjusted Per Share Value based on latest NOSH - 410,390
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.97 19.79 32.60 75.18 131.38 186.05 171.27 -34.12%
EPS -12.80 -25.34 -92.17 -22.55 7.15 58.40 62.76 -
DPS 11.29 0.00 0.00 0.00 53.13 12.13 0.00 -
NAPS 0.8516 1.1442 1.4902 2.4197 3.0628 2.9598 0.1788 29.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 0.29 0.605 0.43 0.575 1.10 1.92 0.00 -
P/RPS 4.65 6.86 3.22 1.87 2.05 2.31 0.00 -
P/EPS -5.08 -5.36 -1.14 -6.23 37.67 7.37 0.00 -
EY -19.70 -18.67 -87.75 -16.05 2.65 13.56 0.00 -
DY 17.41 0.00 0.00 0.00 19.71 2.82 0.00 -
P/NAPS 0.76 1.19 0.70 0.58 0.88 1.45 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 10/05/16 15/05/15 29/05/14 30/05/13 28/05/12 24/05/11 - -
Price 0.285 0.665 0.39 0.565 1.01 2.12 0.00 -
P/RPS 4.57 7.54 2.92 1.84 1.88 2.56 0.00 -
P/EPS -4.99 -5.89 -1.03 -6.12 34.59 8.14 0.00 -
EY -20.05 -16.98 -96.75 -16.33 2.89 12.28 0.00 -
DY 17.72 0.00 0.00 0.00 21.47 2.55 0.00 -
P/NAPS 0.75 1.30 0.64 0.57 0.81 1.61 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