[CYBERE] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 65.55%
YoY- 129.0%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 115,381 110,425 108,292 100,582 98,978 96,118 89,678 18.34%
PBT 5,604 4,943 4,168 9,394 4,863 440 -11,658 -
Tax -979 -690 -415 1,809 1,904 1,958 2,266 -
NP 4,625 4,253 3,753 11,203 6,767 2,398 -9,392 -
-
NP to SH 4,625 4,253 3,753 11,203 6,767 2,398 -9,392 -
-
Tax Rate 17.47% 13.96% 9.96% -19.26% -39.15% -445.00% - -
Total Cost 110,756 106,172 104,539 89,379 92,211 93,720 99,070 7.73%
-
Net Worth 198,285 198,285 198,285 198,285 198,285 211,504 198,384 -0.03%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 198,285 198,285 198,285 198,285 198,285 211,504 198,384 -0.03%
NOSH 1,321,905 1,321,905 1,321,905 1,321,905 1,321,905 1,321,905 1,239,905 4.37%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.01% 3.85% 3.47% 11.14% 6.84% 2.49% -10.47% -
ROE 2.33% 2.14% 1.89% 5.65% 3.41% 1.13% -4.73% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.73 8.35 8.19 7.61 7.49 7.27 7.23 13.43%
EPS 0.35 0.32 0.28 0.85 0.51 0.18 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.16 0.16 -4.22%
Adjusted Per Share Value based on latest NOSH - 1,321,905
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 68.72 65.77 64.50 59.90 58.95 57.25 53.41 18.35%
EPS 2.75 2.53 2.24 6.67 4.03 1.43 -5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1809 1.1809 1.1809 1.1809 1.1809 1.2597 1.1815 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.065 0.055 0.055 0.085 0.115 0.115 0.06 -
P/RPS 0.74 0.66 0.67 1.12 1.54 1.58 0.83 -7.38%
P/EPS 18.58 17.09 19.37 10.03 22.46 63.39 -7.92 -
EY 5.38 5.85 5.16 9.97 4.45 1.58 -12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.37 0.57 0.77 0.72 0.38 8.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 24/05/22 28/02/22 29/11/21 27/08/21 31/05/21 26/03/21 -
Price 0.06 0.065 0.065 0.06 0.085 0.15 0.07 -
P/RPS 0.69 0.78 0.79 0.79 1.14 2.06 0.97 -20.36%
P/EPS 17.15 20.20 22.89 7.08 16.60 82.69 -9.24 -
EY 5.83 4.95 4.37 14.12 6.02 1.21 -10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.43 0.40 0.57 0.94 0.44 -6.17%

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