[CYBERE] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -27.51%
YoY- 17.61%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 19,416 22,619 23,488 25,224 25,968 24,555 29,445 -24.22%
PBT -24,268 -28,407 -17,818 -15,510 -12,152 -20,098 -15,729 33.48%
Tax -4 -19 -25 -36 -44 -1,871 -1,276 -97.85%
NP -24,272 -28,426 -17,844 -15,546 -12,196 -21,969 -17,005 26.74%
-
NP to SH -24,272 -28,426 -17,844 -15,546 -12,192 -21,738 -16,766 27.94%
-
Tax Rate - - - - - - - -
Total Cost 43,688 51,045 41,332 40,770 38,164 46,524 46,450 -4.00%
-
Net Worth 114,773 116,583 143,466 135,182 142,992 142,914 165,658 -21.68%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - 250 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 114,773 116,583 143,466 135,182 142,992 142,914 165,658 -21.68%
NOSH 409,905 409,905 409,905 375,507 376,296 376,089 376,496 5.82%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -125.01% -125.67% -75.97% -61.63% -46.97% -89.47% -57.75% -
ROE -21.15% -24.38% -12.44% -11.50% -8.53% -15.21% -10.12% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.74 6.01 5.73 6.72 6.90 6.53 7.82 -28.35%
EPS -5.92 -7.56 -4.75 -4.14 -3.24 -5.78 -4.45 20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.28 0.31 0.35 0.36 0.38 0.38 0.44 -25.99%
Adjusted Per Share Value based on latest NOSH - 375,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.41 13.29 13.81 14.83 15.26 14.43 17.31 -24.24%
EPS -14.27 -16.71 -10.49 -9.14 -7.17 -12.78 -9.85 28.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.6746 0.6852 0.8432 0.7945 0.8404 0.84 0.9737 -21.68%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.19 0.23 0.25 0.29 0.35 0.46 -
P/RPS 3.91 0.00 4.01 3.72 4.20 5.36 5.88 -23.79%
P/EPS -3.12 0.00 -5.28 -6.04 -8.95 -6.06 -10.33 -54.95%
EY -32.01 0.00 -18.93 -16.56 -11.17 -16.51 -9.68 121.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
P/NAPS 0.66 0.00 0.66 0.69 0.76 0.92 1.05 -26.60%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/11/17 27/02/17 15/11/16 19/08/16 10/05/16 26/02/16 27/11/15 -
Price 0.155 0.15 0.21 0.245 0.285 0.30 0.385 -
P/RPS 3.27 0.00 3.66 3.65 4.13 4.59 4.92 -23.82%
P/EPS -2.62 0.00 -4.82 -5.92 -8.80 -5.19 -8.65 -54.86%
EY -38.20 0.00 -20.73 -16.90 -11.37 -19.27 -11.57 121.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
P/NAPS 0.55 0.00 0.60 0.68 0.75 0.79 0.88 -26.87%

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