[CYBERE] QoQ Annualized Quarter 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- 9.43%
YoY- -477.59%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 41,612 45,058 51,316 63,430 68,577 71,754 86,080 -38.37%
PBT -4,781 -19,858 -17,508 -162,940 -179,798 -60,826 -50,388 -79.16%
Tax -9 -10 -8 -24 -6 -8 -8 8.16%
NP -4,790 -19,868 -17,516 -162,964 -179,805 -60,834 -50,396 -79.14%
-
NP to SH -4,505 -19,600 -18,376 -162,811 -179,769 -60,808 -50,396 -79.97%
-
Tax Rate - - - - - - - -
Total Cost 46,402 64,926 68,832 226,394 248,382 132,588 136,476 -51.25%
-
Net Worth 254,035 241,924 250,208 254,164 311,549 389,269 406,286 -26.85%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 254,035 241,924 250,208 254,164 311,549 389,269 406,286 -26.85%
NOSH 407,108 410,041 410,178 409,943 409,933 409,757 410,390 -0.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -11.51% -44.09% -34.13% -256.92% -262.19% -84.78% -58.55% -
ROE -1.77% -8.10% -7.34% -64.06% -57.70% -15.62% -12.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.22 10.99 12.51 15.47 16.73 17.51 20.98 -38.06%
EPS -1.11 -4.78 -4.48 -39.72 -43.85 -14.84 -12.28 -79.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.624 0.59 0.61 0.62 0.76 0.95 0.99 -26.46%
Adjusted Per Share Value based on latest NOSH - 409,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.46 26.48 30.16 37.28 40.31 42.17 50.59 -38.37%
EPS -2.65 -11.52 -10.80 -95.69 -105.66 -35.74 -29.62 -79.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4931 1.4219 1.4706 1.4939 1.8311 2.2879 2.388 -26.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.41 0.395 0.43 0.36 0.41 0.48 0.575 -
P/RPS 4.01 3.59 3.44 2.33 2.45 2.74 2.74 28.87%
P/EPS -37.05 -8.26 -9.60 -0.91 -0.93 -3.23 -4.68 296.71%
EY -2.70 -12.10 -10.42 -110.32 -106.96 -30.92 -21.36 -74.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.70 0.58 0.54 0.51 0.58 8.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 29/05/14 28/02/14 26/11/13 19/08/13 30/05/13 -
Price 0.74 0.42 0.39 0.30 0.37 0.51 0.565 -
P/RPS 7.24 3.82 3.12 1.94 2.21 2.91 2.69 93.37%
P/EPS -66.87 -8.79 -8.71 -0.76 -0.84 -3.44 -4.60 494.66%
EY -1.50 -11.38 -11.49 -132.38 -118.52 -29.10 -21.73 -83.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.71 0.64 0.48 0.49 0.54 0.57 63.27%

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