[CYBERE] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -3.56%
YoY- 41.21%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 98,978 88,772 95,192 50,502 19,931 22,599 30,514 21.64%
PBT 4,863 -46,002 -16,683 -18,675 -32,065 -19,014 -43,491 -
Tax 1,904 1,778 2,337 -178 -5 -1,313 -1,822 -
NP 6,767 -44,224 -14,346 -18,853 -32,070 -20,327 -45,313 -
-
NP to SH 6,767 -44,224 -14,346 -18,853 -32,070 -20,218 -43,067 -
-
Tax Rate -39.15% - - - - - - -
Total Cost 92,211 132,996 109,538 69,355 52,001 42,926 75,827 3.31%
-
Net Worth 198,285 173,586 223,183 235,582 110,674 135,000 187,687 0.91%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 190 18,768 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 198,285 173,586 223,183 235,582 110,674 135,000 187,687 0.91%
NOSH 1,321,905 1,239,905 1,239,905 1,239,905 409,905 375,000 375,374 23.32%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.84% -49.82% -15.07% -37.33% -160.91% -89.95% -148.50% -
ROE 3.41% -25.48% -6.43% -8.00% -28.98% -14.98% -22.95% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.49 7.16 7.68 4.07 4.86 6.03 8.13 -1.35%
EPS 0.51 -3.57 -1.16 -1.52 -7.82 -5.39 -11.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.05 5.00 -
NAPS 0.15 0.14 0.18 0.19 0.27 0.36 0.50 -18.16%
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 58.95 52.87 56.69 30.08 11.87 13.46 18.17 21.64%
EPS 4.03 -26.34 -8.54 -11.23 -19.10 -12.04 -25.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.11 11.18 -
NAPS 1.1809 1.0338 1.3292 1.4031 0.6591 0.804 1.1178 0.91%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.115 0.04 0.055 0.125 0.14 0.25 0.565 -
P/RPS 1.54 0.56 0.72 3.07 2.88 4.15 6.95 -22.19%
P/EPS 22.46 -1.12 -4.75 -8.22 -1.79 -4.64 -4.92 -
EY 4.45 -89.17 -21.04 -12.16 -55.88 -21.57 -20.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.20 8.85 -
P/NAPS 0.77 0.29 0.31 0.66 0.52 0.69 1.13 -6.18%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 19/08/20 23/08/19 27/08/18 30/11/17 19/08/16 17/08/15 -
Price 0.085 0.06 0.095 0.085 0.155 0.245 0.40 -
P/RPS 1.14 0.84 1.24 2.09 3.19 4.07 4.92 -21.61%
P/EPS 16.60 -1.68 -8.21 -5.59 -1.98 -4.54 -3.49 -
EY 6.02 -59.45 -12.18 -17.89 -50.48 -22.01 -28.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.20 12.50 -
P/NAPS 0.57 0.43 0.53 0.45 0.57 0.68 0.80 -5.48%

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