[CYBERE] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.92%
YoY- -308.72%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 38,497 43,206 50,082 54,739 63,430 81,752 101,226 -47.41%
PBT -43,887 -31,677 -142,456 -154,720 -162,940 -147,170 -54,691 -13.61%
Tax -1,812 -26 -25 -24 -24 -454 3,852 -
NP -45,699 -31,703 -142,481 -154,744 -162,964 -147,624 -50,839 -6.84%
-
NP to SH -43,706 -31,609 -142,440 -154,766 -162,771 -147,581 -50,822 -9.54%
-
Tax Rate - - - - - - - -
Total Cost 84,196 74,909 192,563 209,483 226,394 229,376 152,065 -32.49%
-
Net Worth 208,460 253,588 241,239 250,208 250,100 311,588 389,740 -34.03%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 208,460 253,588 241,239 250,208 250,100 311,588 389,740 -34.03%
NOSH 399,350 406,392 408,880 410,178 409,999 409,984 410,253 -1.77%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -118.71% -73.38% -284.50% -282.69% -256.92% -180.58% -50.22% -
ROE -20.97% -12.46% -59.05% -61.85% -65.08% -47.36% -13.04% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.64 10.63 12.25 13.35 15.47 19.94 24.67 -46.45%
EPS -10.94 -7.78 -34.84 -37.73 -39.70 -36.00 -12.39 -7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.522 0.624 0.59 0.61 0.61 0.76 0.95 -32.84%
Adjusted Per Share Value based on latest NOSH - 410,178
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.93 25.73 29.83 32.60 37.78 48.69 60.29 -47.41%
EPS -26.03 -18.83 -84.83 -92.17 -96.94 -87.90 -30.27 -9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2415 1.5103 1.4368 1.4902 1.4895 1.8557 2.3212 -34.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.685 0.41 0.395 0.43 0.36 0.41 0.48 -
P/RPS 7.11 3.86 3.22 3.22 2.33 2.06 1.95 136.33%
P/EPS -6.26 -5.27 -1.13 -1.14 -0.91 -1.14 -3.87 37.67%
EY -15.98 -18.97 -88.19 -87.75 -110.28 -87.80 -25.81 -27.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.66 0.67 0.70 0.59 0.54 0.51 87.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 30/01/15 20/11/14 26/08/14 29/05/14 28/02/14 26/11/13 19/08/13 -
Price 0.66 0.74 0.42 0.39 0.30 0.37 0.51 -
P/RPS 6.85 6.96 3.43 2.92 1.94 1.86 2.07 121.58%
P/EPS -6.03 -9.51 -1.21 -1.03 -0.76 -1.03 -4.12 28.81%
EY -16.58 -10.51 -82.94 -96.75 -132.33 -97.29 -24.29 -22.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 0.71 0.64 0.49 0.49 0.54 75.64%

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