[CYBERE] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -19.26%
YoY- 69.23%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 7,564 7,288 8,680 9,700 12,829 11,997 15,556 -38.19%
PBT -3,489 -40,301 6,343 -5,552 -4,377 -28,091 -104,436 -89.64%
Tax -11 -1,805 -2 -3 -2 -19 -1 395.33%
NP -3,500 -42,106 6,341 -5,555 -4,379 -28,110 -104,437 -89.62%
-
NP to SH -3,428 -40,054 6,421 -5,479 -4,594 -27,957 -104,423 -89.76%
-
Tax Rate - - 0.03% - - - - -
Total Cost 11,064 49,394 2,339 15,255 17,208 40,107 119,993 -79.61%
-
Net Worth 192,118 208,460 253,588 241,239 250,208 250,100 311,588 -27.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 192,118 208,460 253,588 241,239 250,208 250,100 311,588 -27.57%
NOSH 376,703 399,350 406,392 408,880 410,178 409,999 409,984 -5.49%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -46.27% -577.74% 73.05% -57.27% -34.13% -234.31% -671.36% -
ROE -1.78% -19.21% 2.53% -2.27% -1.84% -11.18% -33.51% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.01 1.82 2.14 2.37 3.13 2.93 3.79 -34.50%
EPS -0.91 -10.02 1.58 -1.34 -1.12 -6.82 -25.47 -89.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.522 0.624 0.59 0.61 0.61 0.76 -23.37%
Adjusted Per Share Value based on latest NOSH - 408,880
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.50 4.34 5.17 5.78 7.64 7.15 9.26 -38.21%
EPS -2.04 -23.86 3.82 -3.26 -2.74 -16.65 -62.19 -89.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1442 1.2415 1.5103 1.4368 1.4902 1.4895 1.8557 -27.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.605 0.685 0.41 0.395 0.43 0.36 0.41 -
P/RPS 30.13 37.53 19.20 16.65 13.75 12.30 10.81 98.17%
P/EPS -66.48 -6.83 25.95 -29.48 -38.39 -5.28 -1.61 1097.36%
EY -1.50 -14.64 3.85 -3.39 -2.60 -18.94 -62.12 -91.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.31 0.66 0.67 0.70 0.59 0.54 69.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 30/01/15 20/11/14 26/08/14 29/05/14 28/02/14 26/11/13 -
Price 0.665 0.66 0.74 0.42 0.39 0.30 0.37 -
P/RPS 33.12 36.17 34.65 17.70 12.47 10.25 9.75 126.14%
P/EPS -73.08 -6.58 46.84 -31.34 -34.82 -4.40 -1.45 1267.70%
EY -1.37 -15.20 2.14 -3.19 -2.87 -22.73 -68.84 -92.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.26 1.19 0.71 0.64 0.49 0.49 91.75%

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