[CYBERE] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 77.01%
YoY- 97.49%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 29,092 30,256 38,497 41,612 45,058 51,316 63,430 -40.61%
PBT -19,066 -13,956 -43,850 -4,781 -19,858 -17,508 -162,940 -76.17%
Tax -30 -44 -1,849 -9 -10 -8 -24 16.08%
NP -19,096 -14,000 -45,699 -4,790 -19,868 -17,516 -162,964 -76.14%
-
NP to SH -18,868 -13,712 -43,433 -4,505 -19,600 -18,376 -162,811 -76.32%
-
Tax Rate - - - - - - - -
Total Cost 48,188 44,256 84,196 46,402 64,926 68,832 226,394 -64.45%
-
Net Worth 187,928 192,118 207,587 254,035 241,924 250,208 254,164 -18.27%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 37,585 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 187,928 192,118 207,587 254,035 241,924 250,208 254,164 -18.27%
NOSH 375,856 376,703 399,207 407,108 410,041 410,178 409,943 -5.63%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -65.64% -46.27% -118.71% -11.51% -44.09% -34.13% -256.92% -
ROE -10.04% -7.14% -20.92% -1.77% -8.10% -7.34% -64.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.74 8.03 9.64 10.22 10.99 12.51 15.47 -37.05%
EPS -5.02 -3.64 -10.87 -1.11 -4.78 -4.48 -39.72 -74.91%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.52 0.624 0.59 0.61 0.62 -13.39%
Adjusted Per Share Value based on latest NOSH - 406,392
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.33 18.02 22.93 24.78 26.84 30.56 37.78 -40.60%
EPS -11.24 -8.17 -25.87 -2.68 -11.67 -10.94 -96.97 -76.32%
DPS 22.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1193 1.1442 1.2363 1.513 1.4408 1.4902 1.5137 -18.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.565 0.605 0.685 0.41 0.395 0.43 0.36 -
P/RPS 7.30 7.53 7.10 4.01 3.59 3.44 2.33 114.56%
P/EPS -11.25 -16.62 -6.30 -37.05 -8.26 -9.60 -0.91 437.12%
EY -8.88 -6.02 -15.88 -2.70 -12.10 -10.42 -110.32 -81.44%
DY 17.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.19 1.32 0.66 0.67 0.70 0.58 56.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 15/05/15 30/01/15 20/11/14 26/08/14 29/05/14 28/02/14 -
Price 0.40 0.665 0.66 0.74 0.42 0.39 0.30 -
P/RPS 5.17 8.28 6.84 7.24 3.82 3.12 1.94 92.56%
P/EPS -7.97 -18.27 -6.07 -66.87 -8.79 -8.71 -0.76 381.17%
EY -12.55 -5.47 -16.48 -1.50 -11.38 -11.49 -132.38 -79.29%
DY 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.30 1.27 1.19 0.71 0.64 0.48 40.70%

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