[CYBERE] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -27.51%
YoY- 17.61%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 95,234 92,634 19,848 25,224 29,092 45,058 71,754 4.82%
PBT -18,744 -20,804 -22,826 -15,510 -19,066 -19,858 -60,826 -17.80%
Tax 3,228 -356 -8 -36 -30 -10 -8 -
NP -15,516 -21,160 -22,834 -15,546 -19,096 -19,868 -60,834 -20.35%
-
NP to SH -15,516 -21,160 -22,834 -15,546 -18,868 -19,600 -60,808 -20.35%
-
Tax Rate - - - - - - - -
Total Cost 110,750 113,794 42,682 40,770 48,188 64,926 132,588 -2.95%
-
Net Worth 223,183 235,582 110,674 135,182 187,928 241,924 389,269 -8.85%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 37,585 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 223,183 235,582 110,674 135,182 187,928 241,924 389,269 -8.85%
NOSH 1,239,905 1,239,905 409,905 375,507 375,856 410,041 409,757 20.25%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -16.29% -22.84% -115.04% -61.63% -65.64% -44.09% -84.78% -
ROE -6.95% -8.98% -20.63% -11.50% -10.04% -8.10% -15.62% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.68 7.47 4.84 6.72 7.74 10.99 17.51 -12.82%
EPS -1.26 -1.70 -5.58 -4.14 -5.02 -4.78 -14.84 -33.69%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.18 0.19 0.27 0.36 0.50 0.59 0.95 -24.20%
Adjusted Per Share Value based on latest NOSH - 375,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 55.97 54.45 11.67 14.83 17.10 26.48 42.17 4.82%
EPS -9.12 -12.44 -13.42 -9.14 -11.09 -11.52 -35.74 -20.35%
DPS 0.00 0.00 0.00 0.00 22.09 0.00 0.00 -
NAPS 1.3118 1.3846 0.6505 0.7945 1.1046 1.4219 2.2879 -8.84%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.055 0.125 0.14 0.25 0.565 0.395 0.48 -
P/RPS 0.72 1.67 2.89 3.72 7.30 3.59 2.74 -19.95%
P/EPS -4.40 -7.32 -2.51 -6.04 -11.25 -8.26 -3.23 5.28%
EY -22.75 -13.65 -39.79 -16.56 -8.88 -12.10 -30.92 -4.98%
DY 0.00 0.00 0.00 0.00 17.70 0.00 0.00 -
P/NAPS 0.31 0.66 0.52 0.69 1.13 0.67 0.51 -7.95%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 27/08/18 30/11/17 19/08/16 17/08/15 26/08/14 19/08/13 -
Price 0.095 0.085 0.155 0.245 0.40 0.42 0.51 -
P/RPS 1.24 1.14 3.20 3.65 5.17 3.82 2.91 -13.24%
P/EPS -7.59 -4.98 -2.78 -5.92 -7.97 -8.79 -3.44 14.09%
EY -13.17 -20.08 -35.94 -16.90 -12.55 -11.38 -29.10 -12.37%
DY 0.00 0.00 0.00 0.00 25.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.57 0.68 0.80 0.71 0.54 -0.31%

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