[CYBERE] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 73.23%
YoY- -118.98%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,680 9,700 12,829 11,997 15,556 14,357 21,520 -45.37%
PBT 6,343 -5,552 -4,377 -28,091 -104,436 -17,816 -12,597 -
Tax -2 -3 -2 -19 -1 -2 -2 0.00%
NP 6,341 -5,555 -4,379 -28,110 -104,437 -17,818 -12,599 -
-
NP to SH 6,421 -5,479 -4,594 -27,957 -104,423 -17,805 -12,599 -
-
Tax Rate 0.03% - - - - - - -
Total Cost 2,339 15,255 17,208 40,107 119,993 32,175 34,119 -83.22%
-
Net Worth 253,588 241,239 250,208 250,100 311,588 389,740 406,286 -26.94%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 253,588 241,239 250,208 250,100 311,588 389,740 406,286 -26.94%
NOSH 406,392 408,880 410,178 409,999 409,984 410,253 410,390 -0.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 73.05% -57.27% -34.13% -234.31% -671.36% -124.11% -58.55% -
ROE 2.53% -2.27% -1.84% -11.18% -33.51% -4.57% -3.10% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.14 2.37 3.13 2.93 3.79 3.50 5.24 -44.92%
EPS 1.58 -1.34 -1.12 -6.82 -25.47 -4.34 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.624 0.59 0.61 0.61 0.76 0.95 0.99 -26.46%
Adjusted Per Share Value based on latest NOSH - 409,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.17 5.78 7.64 7.15 9.26 8.55 12.82 -45.38%
EPS 3.82 -3.26 -2.74 -16.65 -62.19 -10.60 -7.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5103 1.4368 1.4902 1.4895 1.8557 2.3212 2.4197 -26.94%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.41 0.395 0.43 0.36 0.41 0.48 0.575 -
P/RPS 19.20 16.65 13.75 12.30 10.81 13.72 10.97 45.18%
P/EPS 25.95 -29.48 -38.39 -5.28 -1.61 -11.06 -18.73 -
EY 3.85 -3.39 -2.60 -18.94 -62.12 -9.04 -5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.70 0.59 0.54 0.51 0.58 8.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 29/05/14 28/02/14 26/11/13 19/08/13 30/05/13 -
Price 0.74 0.42 0.39 0.30 0.37 0.51 0.565 -
P/RPS 34.65 17.70 12.47 10.25 9.75 14.57 10.77 117.77%
P/EPS 46.84 -31.34 -34.82 -4.40 -1.45 -11.75 -18.40 -
EY 2.14 -3.19 -2.87 -22.73 -68.84 -8.51 -5.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.71 0.64 0.49 0.49 0.54 0.57 63.27%

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