[CYBERE] QoQ Annualized Quarter Result on 30-Jun-2023 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 6.71%
YoY- 127.46%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 161,313 162,620 153,636 184,669 154,459 120,986 115,429 24.97%
PBT 13,136 13,802 12,320 11,519 9,289 7,358 5,070 88.53%
Tax -3,402 -3,688 -4,352 -2,575 -875 -822 -406 312.01%
NP 9,733 10,114 7,968 8,944 8,414 6,536 4,664 63.22%
-
NP to SH 9,754 10,144 8,020 9,021 8,454 6,548 4,664 63.46%
-
Tax Rate 25.90% 26.72% 35.32% 22.35% 9.42% 11.17% 8.01% -
Total Cost 151,580 152,506 145,668 175,725 146,045 114,450 110,765 23.23%
-
Net Worth 255,215 251,857 251,857 235,066 235,066 235,066 211,504 13.32%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 255,215 251,857 251,857 235,066 235,066 235,066 211,504 13.32%
NOSH 167,904 1,679,048 1,679,048 1,679,048 1,679,048 1,679,048 1,321,905 -74.70%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.03% 6.22% 5.19% 4.84% 5.45% 5.40% 4.04% -
ROE 3.82% 4.03% 3.18% 3.84% 3.60% 2.79% 2.21% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 96.07 9.69 9.15 11.00 9.20 7.21 8.73 394.02%
EPS 5.81 0.60 0.48 0.57 0.50 0.39 0.35 549.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 0.15 0.15 0.14 0.14 0.14 0.16 347.94%
Adjusted Per Share Value based on latest NOSH - 1,679,048
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 96.07 96.85 91.50 109.98 91.99 72.06 68.75 24.96%
EPS 5.81 6.04 4.78 5.37 5.03 3.90 2.78 63.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.50 1.50 1.40 1.40 1.40 1.2597 13.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.96 0.125 0.11 0.105 0.13 0.07 0.055 -
P/RPS 1.00 1.29 1.20 0.95 1.41 0.97 0.63 36.03%
P/EPS 16.52 20.69 23.03 19.54 25.82 17.95 15.59 3.93%
EY 6.05 4.83 4.34 5.12 3.87 5.57 6.41 -3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.83 0.73 0.75 0.93 0.50 0.34 50.80%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 17/05/24 27/02/24 24/11/23 28/08/23 26/05/23 28/02/23 29/11/22 -
Price 0.81 0.10 0.11 0.13 0.095 0.09 0.06 -
P/RPS 0.84 1.03 1.20 1.18 1.03 1.25 0.69 13.99%
P/EPS 13.94 16.55 23.03 24.20 18.87 23.08 17.01 -12.41%
EY 7.17 6.04 4.34 4.13 5.30 4.33 5.88 14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.73 0.93 0.68 0.64 0.38 24.80%

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