[CYBERE] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
10-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 43.91%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 22,619 23,488 25,224 25,968 24,555 29,445 29,092 -15.38%
PBT -28,407 -17,818 -15,510 -12,152 -20,098 -15,729 -19,066 30.29%
Tax -19 -25 -36 -44 -1,871 -1,276 -30 -26.14%
NP -28,426 -17,844 -15,546 -12,196 -21,969 -17,005 -19,096 30.21%
-
NP to SH -28,426 -17,844 -15,546 -12,192 -21,738 -16,766 -18,868 31.25%
-
Tax Rate - - - - - - - -
Total Cost 51,045 41,332 40,770 38,164 46,524 46,450 48,188 3.89%
-
Net Worth 116,583 143,466 135,182 142,992 142,914 165,658 187,928 -27.15%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 250 37,585 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 116,583 143,466 135,182 142,992 142,914 165,658 187,928 -27.15%
NOSH 409,905 409,905 375,507 376,296 376,089 376,496 375,856 5.92%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -125.67% -75.97% -61.63% -46.97% -89.47% -57.75% -65.64% -
ROE -24.38% -12.44% -11.50% -8.53% -15.21% -10.12% -10.04% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.01 5.73 6.72 6.90 6.53 7.82 7.74 -15.45%
EPS -7.56 -4.75 -4.14 -3.24 -5.78 -4.45 -5.02 31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 10.00 -
NAPS 0.31 0.35 0.36 0.38 0.38 0.44 0.50 -27.18%
Adjusted Per Share Value based on latest NOSH - 376,296
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.47 13.99 15.02 15.47 14.62 17.54 17.33 -15.39%
EPS -16.93 -10.63 -9.26 -7.26 -12.95 -9.99 -11.24 31.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 22.39 -
NAPS 0.6943 0.8545 0.8051 0.8516 0.8512 0.9866 1.1193 -27.16%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.19 0.23 0.25 0.29 0.35 0.46 0.565 -
P/RPS 0.00 4.01 3.72 4.20 5.36 5.88 7.30 -
P/EPS 0.00 -5.28 -6.04 -8.95 -6.06 -10.33 -11.25 -
EY 0.00 -18.93 -16.56 -11.17 -16.51 -9.68 -8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.14 17.70 -
P/NAPS 0.00 0.66 0.69 0.76 0.92 1.05 1.13 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 15/11/16 19/08/16 10/05/16 26/02/16 27/11/15 17/08/15 -
Price 0.15 0.21 0.245 0.285 0.30 0.385 0.40 -
P/RPS 0.00 3.66 3.65 4.13 4.59 4.92 5.17 -
P/EPS 0.00 -4.82 -5.92 -8.80 -5.19 -8.65 -7.97 -
EY 0.00 -20.73 -16.90 -11.37 -19.27 -11.57 -12.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.17 25.00 -
P/NAPS 0.00 0.60 0.68 0.75 0.79 0.88 0.80 -

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