[CYBERE] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 29.11%
YoY- 46.87%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 162,620 153,636 184,669 154,459 120,986 115,429 111,058 28.85%
PBT 13,802 12,320 11,519 9,289 7,358 5,070 3,920 130.90%
Tax -3,688 -4,352 -2,575 -875 -822 -406 46 -
NP 10,114 7,968 8,944 8,414 6,536 4,664 3,966 86.34%
-
NP to SH 10,144 8,020 9,021 8,454 6,548 4,664 3,966 86.70%
-
Tax Rate 26.72% 35.32% 22.35% 9.42% 11.17% 8.01% -1.17% -
Total Cost 152,506 145,668 175,725 146,045 114,450 110,765 107,092 26.49%
-
Net Worth 251,857 251,857 235,066 235,066 235,066 211,504 198,285 17.23%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 251,857 251,857 235,066 235,066 235,066 211,504 198,285 17.23%
NOSH 1,679,048 1,679,048 1,679,048 1,679,048 1,679,048 1,321,905 1,321,905 17.23%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.22% 5.19% 4.84% 5.45% 5.40% 4.04% 3.57% -
ROE 4.03% 3.18% 3.84% 3.60% 2.79% 2.21% 2.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.69 9.15 11.00 9.20 7.21 8.73 8.40 9.96%
EPS 0.60 0.48 0.57 0.50 0.39 0.35 0.30 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.14 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,679,048
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 96.85 91.50 109.98 91.99 72.06 68.75 66.14 28.86%
EPS 6.04 4.78 5.37 5.03 3.90 2.78 2.36 86.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.50 1.40 1.40 1.40 1.2597 1.1809 17.23%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.125 0.11 0.105 0.13 0.07 0.055 0.065 -
P/RPS 1.29 1.20 0.95 1.41 0.97 0.63 0.77 40.92%
P/EPS 20.69 23.03 19.54 25.82 17.95 15.59 21.67 -3.02%
EY 4.83 4.34 5.12 3.87 5.57 6.41 4.62 2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 0.75 0.93 0.50 0.34 0.43 54.84%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 24/11/23 28/08/23 26/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.10 0.11 0.13 0.095 0.09 0.06 0.06 -
P/RPS 1.03 1.20 1.18 1.03 1.25 0.69 0.71 28.06%
P/EPS 16.55 23.03 24.20 18.87 23.08 17.01 20.00 -11.82%
EY 6.04 4.34 4.13 5.30 4.33 5.88 5.00 13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.93 0.68 0.64 0.38 0.40 40.90%

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