[CYBERE] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -92.42%
YoY- -68.52%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 33,473 25,255 23,651 24,179 24,209 4,185 5,004 33.95%
PBT 1,931 1,164 -3,367 -9,395 -5,311 -8,136 -5,609 -
Tax -53 210 305 740 175 0 -1 84.16%
NP 1,878 1,374 -3,062 -8,655 -5,136 -8,136 -5,610 -
-
NP to SH 1,906 1,374 -3,062 -8,655 -5,136 -8,136 -5,610 -
-
Tax Rate 2.74% -18.04% - - - - - -
Total Cost 31,595 23,881 26,713 32,834 29,345 12,321 10,614 18.26%
-
Net Worth 235,066 198,285 173,586 210,783 235,582 102,211 143,466 7.89%
Dividend
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 235,066 198,285 173,586 210,783 235,582 102,211 143,466 7.89%
NOSH 1,679,048 1,321,905 1,239,905 1,239,905 1,239,905 408,844 409,905 24.22%
Ratio Analysis
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.61% 5.44% -12.95% -35.80% -21.22% -194.41% -112.11% -
ROE 0.81% 0.69% -1.76% -4.11% -2.18% -7.96% -3.91% -
Per Share
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1.99 1.91 1.91 1.95 1.95 1.02 1.22 7.81%
EPS 0.11 0.11 -0.25 -0.70 -0.41 -1.99 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.14 0.17 0.19 0.25 0.35 -13.14%
Adjusted Per Share Value based on latest NOSH - 1,239,905
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 19.94 15.04 14.09 14.40 14.42 2.49 2.98 33.95%
EPS 1.14 0.82 -1.82 -5.15 -3.06 -4.85 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.1809 1.0338 1.2554 1.4031 0.6087 0.8545 7.88%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.13 0.085 0.05 0.07 0.07 0.165 0.23 -
P/RPS 6.52 4.45 2.62 3.59 3.59 16.12 18.84 -15.05%
P/EPS 114.52 81.78 -20.25 -10.03 -16.90 -8.29 -16.81 -
EY 0.87 1.22 -4.94 -9.97 -5.92 -12.06 -5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.57 0.36 0.41 0.37 0.66 0.66 5.41%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 26/05/23 29/11/21 27/11/20 22/11/19 23/11/18 30/11/17 15/11/16 -
Price 0.095 0.06 0.055 0.075 0.06 0.155 0.21 -
P/RPS 4.77 3.14 2.88 3.85 3.07 15.14 17.20 -17.90%
P/EPS 83.69 57.73 -22.27 -10.74 -14.48 -7.79 -15.34 -
EY 1.19 1.73 -4.49 -9.31 -6.90 -12.84 -6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.39 0.44 0.32 0.62 0.60 1.94%

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