[CYBERE] YoY Quarter Result on 30-Sep-2013 [#3]

Stock

[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD

Announcement Date

26-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- -486.48%

YoY- -1264.83%

Quarter Report

CYBERE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	5,004	7,538	8,680	15,556	35,030	61,198	80,678	-37.05%
YoY %	-33.62%	-13.16%	-44.20%	-55.59%	-42.76%	-24.15%	-	-
Horiz. %	6.20%	9.34%	10.76%	19.28%	43.42%	75.85%	100.00%	-
PBT	-5,609	-2,264	6,343	-104,436	-11,957	10,082	34,199	-
YoY %	-147.75%	-135.69%	106.07%	-773.43%	-218.60%	-70.52%	-	-
Horiz. %	-16.40%	-6.62%	18.55%	-305.38%	-34.96%	29.48%	100.00%	-
Tax	-1	-942	-2	-1	4,305	-4,533	-8,014	-77.61%
YoY %	99.89%	-47,000.00%	-100.00%	-100.02%	194.97%	43.44%	-	-
Horiz. %	0.01%	11.75%	0.02%	0.01%	-53.72%	56.56%	100.00%	-
NP	-5,610	-3,206	6,341	-104,437	-7,652	5,549	26,185	-
YoY %	-74.98%	-150.56%	106.07%	-1,264.83%	-237.90%	-78.81%	-	-
Horiz. %	-21.42%	-12.24%	24.22%	-398.84%	-29.22%	21.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,610	-3,206	6,421	-104,423	-7,651	5,549	26,185	-
YoY %	-74.98%	-149.93%	106.15%	-1,264.83%	-237.88%	-78.81%	-	-
Horiz. %	-21.42%	-12.24%	24.52%	-398.79%	-29.22%	21.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	0.03%	-	-	44.96%	23.43%	-
YoY %	-	-	0.00%	-	-	91.89%	-	-
Horiz. %	-	-	0.13%	-	-	191.89%	100.00%	-
Total Cost	10,614	10,744	2,339	119,993	42,682	55,649	54,493	-23.84%
YoY %	-1.21%	359.34%	-98.05%	181.13%	-23.30%	2.12%	-	-
Horiz. %	19.48%	19.72%	4.29%	220.20%	78.33%	102.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	143,466	167,933	253,588	311,588	433,693	726,918	349,133	-13.76%
YoY %	-14.57%	-33.78%	-18.61%	-28.15%	-40.34%	108.21%	-	-
Horiz. %	41.09%	48.10%	72.63%	89.25%	124.22%	208.21%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	-	190	-	-	-	23,194	20,366	-
YoY %	-	0.00%	-	-	-	13.89%	-	-
Horiz. %	-	0.93%	-	-	-	113.89%	100.00%	-
Div Payout %	-	0.00%	-	-	-	418.00%	77.78%	-
YoY %	-	0.00%	-	-	-	437.41%	-	-
Horiz. %	-	0.00%	-	-	-	537.41%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	143,466	167,933	253,588	311,588	433,693	726,918	349,133	-13.76%
YoY %	-14.57%	-33.78%	-18.61%	-28.15%	-40.34%	108.21%	-	-
Horiz. %	41.09%	48.10%	72.63%	89.25%	124.22%	208.21%	100.00%	-
NOSH	409,905	381,666	406,392	409,984	409,144	554,900	290,944	5.87%
YoY %	7.40%	-6.08%	-0.88%	0.21%	-26.27%	90.72%	-	-
Horiz. %	140.89%	131.18%	139.68%	140.92%	140.63%	190.72%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-112.11%	-42.53%	73.05%	-671.36%	-21.84%	9.07%	32.46%	-
YoY %	-163.60%	-158.22%	110.88%	-2,973.99%	-340.79%	-72.06%	-	-
Horiz. %	-345.38%	-131.02%	225.05%	-2,068.27%	-67.28%	27.94%	100.00%	-
ROE	-3.91%	-1.91%	2.53%	-33.51%	-1.76%	0.76%	7.50%	-
YoY %	-104.71%	-175.49%	107.55%	-1,803.98%	-331.58%	-89.87%	-	-
Horiz. %	-52.13%	-25.47%	33.73%	-446.80%	-23.47%	10.13%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	1.22	1.98	2.14	3.79	8.56	11.03	27.73	-40.55%
YoY %	-38.38%	-7.48%	-43.54%	-55.72%	-22.39%	-60.22%	-	-
Horiz. %	4.40%	7.14%	7.72%	13.67%	30.87%	39.78%	100.00%	-
EPS	-1.49	-0.84	1.58	-25.47	-1.87	1.00	9.00	-
YoY %	-77.38%	-153.16%	106.20%	-1,262.03%	-287.00%	-88.89%	-	-
Horiz. %	-16.56%	-9.33%	17.56%	-283.00%	-20.78%	11.11%	100.00%	-
DPS	0.00	0.05	0.00	0.00	0.00	4.18	7.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-40.29%	-	-
Horiz. %	0.00%	0.71%	0.00%	0.00%	0.00%	59.71%	100.00%	-
NAPS	0.35	0.44	0.624	0.76	1.06	1.31	1.20	-18.54%
YoY %	-20.45%	-29.49%	-17.89%	-28.30%	-19.08%	9.17%	-	-
Horiz. %	29.17%	36.67%	52.00%	63.33%	88.33%	109.17%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 409,984
RPS	2.98	4.49	5.17	9.26	20.86	36.45	48.05	-37.05%
YoY %	-33.63%	-13.15%	-44.17%	-55.61%	-42.77%	-24.14%	-	-
Horiz. %	6.20%	9.34%	10.76%	19.27%	43.41%	75.86%	100.00%	-
EPS	-3.34	-1.91	3.82	-62.19	-4.56	3.30	15.60	-
YoY %	-74.87%	-150.00%	106.14%	-1,263.82%	-238.18%	-78.85%	-	-
Horiz. %	-21.41%	-12.24%	24.49%	-398.65%	-29.23%	21.15%	100.00%	-
DPS	0.00	0.11	0.00	0.00	0.00	13.81	12.13	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	13.85%	-	-
Horiz. %	0.00%	0.91%	0.00%	0.00%	0.00%	113.85%	100.00%	-
NAPS	0.8545	1.0002	1.5103	1.8557	2.583	4.3294	2.0794	-13.76%
YoY %	-14.57%	-33.77%	-18.61%	-28.16%	-40.34%	108.20%	-	-
Horiz. %	41.09%	48.10%	72.63%	89.24%	124.22%	208.20%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	0.23	0.46	0.41	0.41	0.61	1.10	3.33	-
P/RPS	18.84	23.29	19.20	10.81	7.12	9.97	12.01	7.78%
YoY %	-19.11%	21.30%	77.61%	51.83%	-28.59%	-16.99%	-	-
Horiz. %	156.87%	193.92%	159.87%	90.01%	59.28%	83.01%	100.00%	-
P/EPS	-16.81	-54.76	25.95	-1.61	-32.62	110.00	37.00	-
YoY %	69.30%	-311.02%	1,711.80%	95.06%	-129.65%	197.30%	-	-
Horiz. %	-45.43%	-148.00%	70.14%	-4.35%	-88.16%	297.30%	100.00%	-
EY	-5.95	-1.83	3.85	-62.12	-3.07	0.91	2.70	-
YoY %	-225.14%	-147.53%	106.20%	-1,923.45%	-437.36%	-66.30%	-	-
Horiz. %	-220.37%	-67.78%	142.59%	-2,300.74%	-113.70%	33.70%	100.00%	-
DY	0.00	0.11	0.00	0.00	0.00	3.80	2.10	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	80.95%	-	-
Horiz. %	0.00%	5.24%	0.00%	0.00%	0.00%	180.95%	100.00%	-
P/NAPS	0.66	1.05	0.66	0.54	0.58	0.84	2.77	-21.24%
YoY %	-37.14%	59.09%	22.22%	-6.90%	-30.95%	-69.68%	-	-
Horiz. %	23.83%	37.91%	23.83%	19.49%	20.94%	30.32%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	15/11/16	27/11/15	20/11/14	26/11/13	29/11/12	18/11/11	22/11/10	-
Price	0.21	0.385	0.74	0.37	0.62	1.20	2.14	-
P/RPS	17.20	19.49	34.65	9.75	7.24	10.88	7.72	14.27%
YoY %	-11.75%	-43.75%	255.38%	34.67%	-33.46%	40.93%	-	-
Horiz. %	222.80%	252.46%	448.83%	126.30%	93.78%	140.93%	100.00%	-
P/EPS	-15.34	-45.83	46.84	-1.45	-33.16	120.00	23.78	-
YoY %	66.53%	-197.84%	3,330.34%	95.63%	-127.63%	404.63%	-	-
Horiz. %	-64.51%	-192.72%	196.97%	-6.10%	-139.44%	504.63%	100.00%	-
EY	-6.52	-2.18	2.14	-68.84	-3.02	0.83	4.21	-
YoY %	-199.08%	-201.87%	103.11%	-2,179.47%	-463.86%	-80.29%	-	-
Horiz. %	-154.87%	-51.78%	50.83%	-1,635.15%	-71.73%	19.71%	100.00%	-
DY	0.00	0.13	0.00	0.00	0.00	3.48	3.27	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	6.42%	-	-
Horiz. %	0.00%	3.98%	0.00%	0.00%	0.00%	106.42%	100.00%	-
P/NAPS	0.60	0.88	1.19	0.49	0.58	0.92	1.78	-16.56%
YoY %	-31.82%	-26.05%	142.86%	-15.52%	-36.96%	-48.31%	-	-
Horiz. %	33.71%	49.44%	66.85%	27.53%	32.58%	51.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos