[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 26.48%
YoY- 54.92%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 166,992 162,707 161,313 162,620 153,636 184,669 154,459 5.32%
PBT 13,484 11,594 13,136 13,802 12,320 11,519 9,289 28.11%
Tax -3,692 -1,415 -3,402 -3,688 -4,352 -2,575 -875 160.43%
NP 9,792 10,179 9,733 10,114 7,968 8,944 8,414 10.60%
-
NP to SH 9,796 10,196 9,754 10,144 8,020 9,021 8,454 10.29%
-
Tax Rate 27.38% 12.20% 25.90% 26.72% 35.32% 22.35% 9.42% -
Total Cost 157,200 152,528 151,580 152,506 145,668 175,725 146,045 5.01%
-
Net Worth 261,673 256,894 255,215 251,857 251,857 235,066 235,066 7.38%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 261,673 256,894 255,215 251,857 251,857 235,066 235,066 7.38%
NOSH 167,739 167,904 167,904 1,679,048 1,679,048 1,679,048 1,679,048 -78.37%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.86% 6.26% 6.03% 6.22% 5.19% 4.84% 5.45% -
ROE 3.74% 3.97% 3.82% 4.03% 3.18% 3.84% 3.60% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 99.55 96.90 96.07 9.69 9.15 11.00 9.20 387.10%
EPS 5.84 6.07 5.81 0.60 0.48 0.57 0.50 412.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.53 1.52 0.15 0.15 0.14 0.14 396.69%
Adjusted Per Share Value based on latest NOSH - 1,679,048
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 98.15 95.63 94.81 95.58 90.30 108.54 90.78 5.32%
EPS 5.76 5.99 5.73 5.96 4.71 5.30 4.97 10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.538 1.5099 1.50 1.4803 1.4803 1.3816 1.3816 7.39%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.70 0.86 0.96 0.125 0.11 0.105 0.13 -
P/RPS 0.70 0.89 1.00 1.29 1.20 0.95 1.41 -37.22%
P/EPS 11.99 14.16 16.52 20.69 23.03 19.54 25.82 -39.94%
EY 8.34 7.06 6.05 4.83 4.34 5.12 3.87 66.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.63 0.83 0.73 0.75 0.93 -38.28%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 26/08/24 17/05/24 27/02/24 24/11/23 28/08/23 26/05/23 -
Price 0.69 0.755 0.81 0.10 0.11 0.13 0.095 -
P/RPS 0.69 0.78 0.84 1.03 1.20 1.18 1.03 -23.38%
P/EPS 11.82 12.43 13.94 16.55 23.03 24.20 18.87 -26.72%
EY 8.46 8.04 7.17 6.04 4.34 4.13 5.30 36.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.53 0.67 0.73 0.93 0.68 -25.13%

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