[CYBERE] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -10.29%
YoY- -477.45%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 22,619 24,533 38,497 63,430 148,824 250,171 315,736 -35.52%
PBT -28,407 -20,792 -43,887 -162,940 -35,447 42,946 117,999 -
Tax -19 -1,310 -1,812 -24 7,255 -4,802 -15,856 -67.37%
NP -28,426 -22,102 -45,699 -162,964 -28,192 38,144 102,143 -
-
NP to SH -28,426 -21,879 -43,706 -162,771 -28,188 37,523 102,143 -
-
Tax Rate - - - - - 11.18% 13.44% -
Total Cost 51,045 46,635 84,196 226,394 177,016 212,027 213,593 -21.20%
-
Net Worth 116,583 142,702 208,460 250,100 424,148 520,910 378,812 -17.81%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 18,959 - - 60,230 28,982 20,366 -
Div Payout % - 0.00% - - 0.00% 77.24% 19.94% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 116,583 142,702 208,460 250,100 424,148 520,910 378,812 -17.81%
NOSH 409,905 375,532 399,350 409,999 411,794 413,421 298,277 5.43%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -125.67% -90.09% -118.71% -256.92% -18.94% 15.25% 32.35% -
ROE -24.38% -15.33% -20.97% -65.08% -6.65% 7.20% 26.96% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.01 6.53 9.64 15.47 36.14 60.51 105.85 -37.97%
EPS -7.56 -5.83 -10.94 -39.70 -6.85 9.08 34.24 -
DPS 0.00 5.05 0.00 0.00 14.64 7.01 6.83 -
NAPS 0.31 0.38 0.522 0.61 1.03 1.26 1.27 -20.92%
Adjusted Per Share Value based on latest NOSH - 409,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.47 14.61 22.93 37.78 88.64 149.00 188.04 -35.52%
EPS -16.93 -13.03 -26.03 -96.94 -16.79 22.35 60.83 -
DPS 0.00 11.29 0.00 0.00 35.87 17.26 12.13 -
NAPS 0.6943 0.8499 1.2415 1.4895 2.5261 3.1024 2.2561 -17.81%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.19 0.35 0.685 0.36 0.59 1.20 2.07 -
P/RPS 3.16 5.36 7.11 2.33 1.63 1.98 1.96 8.27%
P/EPS -2.51 -6.01 -6.26 -0.91 -8.62 13.22 6.04 -
EY -39.78 -16.65 -15.98 -110.28 -11.60 7.56 16.54 -
DY 0.00 14.43 0.00 0.00 24.81 5.84 3.30 -
P/NAPS 0.61 0.92 1.31 0.59 0.57 0.95 1.63 -15.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 30/01/15 28/02/14 28/02/13 28/02/12 23/02/11 -
Price 0.15 0.30 0.66 0.30 0.615 1.04 1.86 -
P/RPS 2.49 4.59 6.85 1.94 1.70 1.72 1.76 5.94%
P/EPS -1.98 -5.15 -6.03 -0.76 -8.98 11.46 5.43 -
EY -50.39 -19.42 -16.58 -132.33 -11.13 8.73 18.41 -
DY 0.00 16.83 0.00 0.00 23.80 6.74 3.67 -
P/NAPS 0.48 0.79 1.26 0.49 0.60 0.83 1.46 -16.90%

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