[CYBERE] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 182.19%
YoY- 115.3%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 144,993 120,986 98,978 88,772 95,192 50,502 19,931 35.65%
PBT 11,062 7,358 4,863 -46,002 -16,683 -18,675 -32,065 -
Tax -3,597 -822 1,904 1,778 2,337 -178 -5 174.83%
NP 7,465 6,536 6,767 -44,224 -14,346 -18,853 -32,070 -
-
NP to SH 7,545 6,548 6,767 -44,224 -14,346 -18,853 -32,070 -
-
Tax Rate 32.52% 11.17% -39.15% - - - - -
Total Cost 137,528 114,450 92,211 132,996 109,538 69,355 52,001 16.12%
-
Net Worth 251,857 235,066 198,285 173,586 223,183 235,582 110,674 13.47%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 251,857 235,066 198,285 173,586 223,183 235,582 110,674 13.47%
NOSH 1,679,048 1,679,048 1,321,905 1,239,905 1,239,905 1,239,905 409,905 24.19%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.15% 5.40% 6.84% -49.82% -15.07% -37.33% -160.91% -
ROE 3.00% 2.79% 3.41% -25.48% -6.43% -8.00% -28.98% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 8.64 7.21 7.49 7.16 7.68 4.07 4.86 9.24%
EPS 0.45 0.39 0.51 -3.57 -1.16 -1.52 -7.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.15 0.14 0.18 0.19 0.27 -8.63%
Adjusted Per Share Value based on latest NOSH - 1,321,905
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 86.35 72.06 58.95 52.87 56.69 30.08 11.87 35.65%
EPS 4.49 3.90 4.03 -26.34 -8.54 -11.23 -19.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.40 1.1809 1.0338 1.3292 1.4031 0.6591 13.47%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.125 0.07 0.115 0.04 0.055 0.125 0.14 -
P/RPS 1.45 0.97 1.54 0.56 0.72 3.07 2.88 -10.00%
P/EPS 27.82 17.95 22.46 -1.12 -4.75 -8.22 -1.79 -
EY 3.59 5.57 4.45 -89.17 -21.04 -12.16 -55.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.77 0.29 0.31 0.66 0.52 7.45%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 28/02/23 27/08/21 19/08/20 23/08/19 27/08/18 30/11/17 -
Price 0.10 0.09 0.085 0.06 0.095 0.085 0.155 -
P/RPS 1.16 1.25 1.14 0.84 1.24 2.09 3.19 -14.39%
P/EPS 22.25 23.08 16.60 -1.68 -8.21 -5.59 -1.98 -
EY 4.49 4.33 6.02 -59.45 -12.18 -17.89 -50.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.57 0.43 0.53 0.45 0.57 2.51%

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