[CYBERE] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -14.33%
YoY- 38.16%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 24,209 23,203 23,114 5,668 4,185 5,070 4,854 191.62%
PBT -5,311 -5,928 -4,474 -9,307 -8,136 -5,346 -6,067 -8.48%
Tax 175 -69 -109 5 0 -3 -1 -
NP -5,136 -5,997 -4,583 -9,302 -8,136 -5,349 -6,068 -10.51%
-
NP to SH -5,136 -5,997 -4,583 -9,302 -8,136 -5,349 -6,068 -10.51%
-
Tax Rate - - - - - - - -
Total Cost 29,345 29,200 27,697 14,970 12,321 10,419 10,922 93.14%
-
Net Worth 235,582 235,582 235,582 81,768 102,211 110,674 114,773 61.44%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 235,582 235,582 235,582 81,768 102,211 110,674 114,773 61.44%
NOSH 1,239,905 1,239,905 1,239,905 408,844 408,844 409,905 409,905 109.01%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -21.22% -25.85% -19.83% -164.11% -194.41% -105.50% -125.01% -
ROE -2.18% -2.55% -1.95% -11.38% -7.96% -4.83% -5.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.95 1.87 1.86 1.39 1.02 1.24 1.18 39.73%
EPS -0.41 -0.48 -0.37 -2.04 -1.99 -1.30 -1.48 -57.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.20 0.25 0.27 0.28 -22.76%
Adjusted Per Share Value based on latest NOSH - 408,844
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.42 13.82 13.77 3.38 2.49 3.02 2.89 191.71%
EPS -3.06 -3.57 -2.73 -5.54 -4.85 -3.19 -3.61 -10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4031 1.4031 1.4031 0.487 0.6087 0.6591 0.6836 61.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.07 0.125 0.175 0.205 0.165 0.14 0.185 -
P/RPS 3.59 6.68 9.39 14.79 16.12 11.32 15.62 -62.44%
P/EPS -16.90 -25.84 -47.35 -9.01 -8.29 -10.73 -12.50 22.24%
EY -5.92 -3.87 -2.11 -11.10 -12.06 -9.32 -8.00 -18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.66 0.92 1.03 0.66 0.52 0.66 -31.98%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 25/05/18 27/02/18 30/11/17 30/11/17 30/11/17 -
Price 0.06 0.085 0.13 0.22 0.155 0.155 0.155 -
P/RPS 3.07 4.54 6.97 15.87 15.14 12.53 13.09 -61.93%
P/EPS -14.48 -17.57 -35.17 -9.67 -7.79 -11.88 -10.47 24.10%
EY -6.90 -5.69 -2.84 -10.34 -12.84 -8.42 -9.55 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.45 0.68 1.10 0.62 0.57 0.55 -30.28%

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