[CYBERE] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -41.04%
YoY- -4.43%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 78,280 73,144 97,249 95,728 95,234 94,012 93,892 -11.42%
PBT -31,994 -45,828 -39,377 -25,022 -18,744 -16,100 -17,713 48.36%
Tax 1,898 2,424 2,443 3,138 3,228 3,060 545 129.93%
NP -30,096 -43,404 -36,934 -21,884 -15,516 -13,040 -17,168 45.43%
-
NP to SH -30,096 -43,404 -36,934 -21,884 -15,516 -13,040 -17,168 45.43%
-
Tax Rate - - - - - - - -
Total Cost 108,376 116,548 134,183 117,612 110,750 107,052 111,060 -1.61%
-
Net Worth 173,586 185,985 198,384 210,783 223,183 223,183 235,582 -18.43%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 173,586 185,985 198,384 210,783 223,183 223,183 235,582 -18.43%
NOSH 1,239,905 1,239,905 1,239,905 1,239,905 1,239,905 1,239,905 1,239,905 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -38.45% -59.34% -37.98% -22.86% -16.29% -13.87% -18.28% -
ROE -17.34% -23.34% -18.62% -10.38% -6.95% -5.84% -7.29% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.31 5.90 7.84 7.72 7.68 7.58 7.57 -11.43%
EPS -2.42 -3.52 -2.98 -1.76 -1.26 -1.04 -1.38 45.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.16 0.17 0.18 0.18 0.19 -18.43%
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 46.01 42.99 57.16 56.26 55.97 55.26 55.19 -11.43%
EPS -17.69 -25.51 -21.71 -12.86 -9.12 -7.66 -10.09 45.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0203 1.0931 1.166 1.2389 1.3118 1.3118 1.3846 -18.43%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.04 0.02 0.06 0.07 0.055 0.045 0.055 -
P/RPS 0.63 0.34 0.76 0.91 0.72 0.59 0.73 -9.36%
P/EPS -1.65 -0.57 -2.01 -3.97 -4.40 -4.28 -3.97 -44.33%
EY -60.68 -175.03 -49.65 -25.21 -22.75 -23.37 -25.17 79.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.13 0.38 0.41 0.31 0.25 0.29 0.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 30/06/20 28/02/20 22/11/19 23/08/19 24/05/19 26/02/19 -
Price 0.06 0.04 0.045 0.075 0.095 0.045 0.045 -
P/RPS 0.95 0.68 0.57 0.97 1.24 0.59 0.59 37.41%
P/EPS -2.47 -1.14 -1.51 -4.25 -7.59 -4.28 -3.25 -16.73%
EY -40.45 -87.51 -66.19 -23.53 -13.17 -23.37 -30.77 20.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.28 0.44 0.53 0.25 0.24 47.56%

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