[CYBERE] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 65.55%
YoY- 129.0%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 151,195 127,600 100,582 88,244 95,162 70,526 19,112 37.43%
PBT 12,082 7,873 9,394 -39,974 -20,767 -15,850 -34,592 -
Tax -4,252 -898 1,809 1,343 2,902 -3 -4 191.96%
NP 7,830 6,975 11,203 -38,631 -17,865 -15,853 -34,596 -
-
NP to SH 7,883 7,015 11,203 -38,631 -17,865 -15,853 -34,596 -
-
Tax Rate 35.19% 11.41% -19.26% - - - - -
Total Cost 143,365 120,625 89,379 126,875 113,027 86,379 53,708 16.29%
-
Net Worth 255,215 235,066 198,285 173,586 210,783 235,582 102,211 15.10%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 255,215 235,066 198,285 173,586 210,783 235,582 102,211 15.10%
NOSH 167,904 1,679,048 1,321,905 1,239,905 1,239,905 1,239,905 408,844 -12.78%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.18% 5.47% 11.14% -43.78% -18.77% -22.48% -181.02% -
ROE 3.09% 2.98% 5.65% -22.25% -8.48% -6.73% -33.85% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 90.05 7.60 7.61 7.12 7.67 5.69 4.67 57.61%
EPS 4.69 0.42 0.85 -3.12 -1.44 -1.28 -8.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 0.14 0.15 0.14 0.17 0.19 0.25 31.98%
Adjusted Per Share Value based on latest NOSH - 1,321,905
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 90.05 76.00 59.90 52.56 56.68 42.00 11.38 37.44%
EPS 4.69 4.18 6.67 -23.01 -10.64 -9.44 -20.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.40 1.1809 1.0338 1.2554 1.4031 0.6087 15.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.96 0.13 0.085 0.05 0.07 0.07 0.165 -
P/RPS 1.07 1.71 1.12 0.70 0.91 1.23 3.53 -16.76%
P/EPS 20.45 31.12 10.03 -1.60 -4.86 -5.47 -1.95 -
EY 4.89 3.21 9.97 -62.31 -20.58 -18.27 -51.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.93 0.57 0.36 0.41 0.37 0.66 -0.71%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/05/24 26/05/23 29/11/21 27/11/20 22/11/19 23/11/18 30/11/17 -
Price 0.81 0.095 0.06 0.055 0.075 0.06 0.155 -
P/RPS 0.90 1.25 0.79 0.77 0.98 1.05 3.32 -18.18%
P/EPS 17.25 22.74 7.08 -1.77 -5.21 -4.69 -1.83 -
EY 5.80 4.40 14.12 -56.65 -19.21 -21.31 -54.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.40 0.39 0.44 0.32 0.62 -2.38%

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