[CYBERE] QoQ Annualized 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- -10.67%
YoY- -1.52%
View:
Show?
Annualized 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 94,034 92,634 92,456 19,777 18,812 19,848 19,416 185.97%
PBT -20,950 -20,804 -17,896 -28,856 -26,065 -22,826 -24,268 -9.32%
Tax -4 -356 -436 -2 -9 -8 -4 0.00%
NP -20,954 -21,160 -18,332 -28,858 -26,074 -22,834 -24,272 -9.32%
-
NP to SH -20,954 -21,160 -18,332 -28,858 -26,074 -22,834 -24,272 -9.32%
-
Tax Rate - - - - - - - -
Total Cost 114,989 113,794 110,788 48,635 44,886 42,682 43,688 90.51%
-
Net Worth 235,582 235,582 235,582 81,995 102,494 110,674 114,773 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 81,995 102,494 110,674 114,773 61.44%
NOSH 1,239,905 1,239,905 1,239,905 409,979 409,979 409,905 409,905 109.01%
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 -22.28% -22.84% -19.83% -145.92% -138.61% -115.04% -125.01% -
ROE -8.89% -8.98% -7.78% -35.19% -25.44% -20.63% -21.15% -
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 7.58 7.47 7.46 4.82 4.59 4.84 4.74 36.71%
EPS -1.69 -1.70 -1.48 -6.88 -6.36 -5.58 -5.92 -56.61%
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 56.00 55.17 55.06 11.78 11.20 11.82 11.56 186.02%
EPS -12.48 -12.60 -10.92 -17.19 -15.53 -13.60 -14.46 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4031 1.4031 1.4031 0.4883 0.6104 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 0.92 1.67 2.35 4.25 3.60 2.89 3.91 -61.85%
P/EPS -4.14 -7.32 -11.84 -2.91 -2.59 -2.51 -3.12 20.73%
EY -24.14 -13.65 -8.45 -34.34 -38.55 -39.79 -32.01 -17.13%
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 0.79 1.14 1.74 4.56 3.38 3.20 3.27 -61.17%
P/EPS -3.55 -4.98 -8.79 -3.13 -2.44 -2.78 -2.62 22.42%
EY -28.17 -20.08 -11.37 -31.99 -41.03 -35.94 -38.20 -18.36%
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