[CYBERE] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -89.23%
YoY- 108.65%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 34,597 25,255 23,714 24,726 26,887 23,651 20,854 40.01%
PBT 2,480 1,164 -117 641 7,706 -3,367 -4,540 -
Tax -1,212 210 289 298 1,012 305 343 -
NP 1,268 1,374 172 939 8,718 -3,062 -4,197 -
-
NP to SH 1,268 1,374 172 939 8,718 -3,062 -4,197 -
-
Tax Rate 48.87% -18.04% - -46.49% -13.13% - - -
Total Cost 33,329 23,881 23,542 23,787 18,169 26,713 25,051 20.90%
-
Net Worth 198,285 198,285 198,285 211,504 198,384 173,586 173,586 9.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 198,285 198,285 198,285 211,504 198,384 173,586 173,586 9.24%
NOSH 1,321,905 1,321,905 1,321,905 1,321,905 1,239,905 1,239,905 1,239,905 4.34%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.67% 5.44% 0.73% 3.80% 32.42% -12.95% -20.13% -
ROE 0.64% 0.69% 0.09% 0.44% 4.39% -1.76% -2.42% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.62 1.91 1.79 1.87 2.17 1.91 1.68 34.37%
EPS 0.10 0.11 0.01 0.08 0.70 -0.25 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.16 0.16 0.14 0.14 4.69%
Adjusted Per Share Value based on latest NOSH - 1,321,905
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.61 15.04 14.12 14.73 16.01 14.09 12.42 40.03%
EPS 0.76 0.82 0.10 0.56 5.19 -1.82 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1809 1.1809 1.1809 1.2597 1.1815 1.0338 1.0338 9.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.055 0.085 0.115 0.115 0.06 0.05 0.04 -
P/RPS 2.10 4.45 6.41 6.15 2.77 2.62 2.38 -7.98%
P/EPS 57.34 81.78 883.83 161.89 8.53 -20.25 -11.82 -
EY 1.74 1.22 0.11 0.62 11.72 -4.94 -8.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.57 0.77 0.72 0.38 0.36 0.29 17.58%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 27/08/21 31/05/21 26/03/21 27/11/20 19/08/20 -
Price 0.065 0.06 0.085 0.15 0.07 0.055 0.06 -
P/RPS 2.48 3.14 4.74 8.02 3.23 2.88 3.57 -21.51%
P/EPS 67.76 57.73 653.27 211.17 9.96 -22.27 -17.73 -
EY 1.48 1.73 0.15 0.47 10.04 -4.49 -5.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.57 0.94 0.44 0.39 0.43 0.00%

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