[CYBERE] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -14.19%
YoY- -46.13%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 92,634 92,456 19,777 18,812 19,848 19,416 22,619 156.63%
PBT -20,804 -17,896 -28,856 -26,065 -22,826 -24,268 -28,407 -18.79%
Tax -356 -436 -2 -9 -8 -4 -19 609.24%
NP -21,160 -18,332 -28,858 -26,074 -22,834 -24,272 -28,426 -17.90%
-
NP to SH -21,160 -18,332 -28,858 -26,074 -22,834 -24,272 -28,426 -17.90%
-
Tax Rate - - - - - - - -
Total Cost 113,794 110,788 48,635 44,886 42,682 43,688 51,045 70.90%
-
Net Worth 235,582 235,582 81,995 102,494 110,674 114,773 116,583 60.04%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 235,582 235,582 81,995 102,494 110,674 114,773 116,583 60.04%
NOSH 1,239,905 1,239,905 409,979 409,979 409,905 409,905 409,905 109.58%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -22.84% -19.83% -145.92% -138.61% -115.04% -125.01% -125.67% -
ROE -8.98% -7.78% -35.19% -25.44% -20.63% -21.15% -24.38% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.47 7.46 4.82 4.59 4.84 4.74 6.01 15.64%
EPS -1.70 -1.48 -6.88 -6.36 -5.58 -5.92 -7.56 -63.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.25 0.27 0.28 0.31 -27.91%
Adjusted Per Share Value based on latest NOSH - 408,844
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.45 54.34 11.62 11.06 11.67 11.41 13.29 156.70%
EPS -12.44 -10.77 -16.96 -15.33 -13.42 -14.27 -16.71 -17.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3846 1.3846 0.4819 0.6024 0.6505 0.6746 0.6852 60.04%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.125 0.175 0.205 0.165 0.14 0.185 0.19 -
P/RPS 1.67 2.35 4.25 3.60 2.89 3.91 0.00 -
P/EPS -7.32 -11.84 -2.91 -2.59 -2.51 -3.12 0.00 -
EY -13.65 -8.45 -34.34 -38.55 -39.79 -32.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.92 1.03 0.66 0.52 0.66 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 27/02/18 30/11/17 30/11/17 30/11/17 27/02/17 -
Price 0.085 0.13 0.22 0.155 0.155 0.155 0.15 -
P/RPS 1.14 1.74 4.56 3.38 3.20 3.27 0.00 -
P/EPS -4.98 -8.79 -3.13 -2.44 -2.78 -2.62 0.00 -
EY -20.08 -11.37 -31.99 -41.03 -35.94 -38.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.68 1.10 0.62 0.57 0.55 0.00 -

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