[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -59.3%
YoY- -30.77%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 18,812 19,848 19,416 22,619 23,488 25,224 25,968 -19.32%
PBT -26,065 -22,826 -24,268 -28,407 -17,818 -15,510 -12,152 66.24%
Tax -9 -8 -4 -19 -25 -36 -44 -65.25%
NP -26,074 -22,834 -24,272 -28,426 -17,844 -15,546 -12,196 65.87%
-
NP to SH -26,074 -22,834 -24,272 -28,426 -17,844 -15,546 -12,192 65.91%
-
Tax Rate - - - - - - - -
Total Cost 44,886 42,682 43,688 51,045 41,332 40,770 38,164 11.41%
-
Net Worth 102,494 110,674 114,773 116,583 143,466 135,182 142,992 -19.89%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 102,494 110,674 114,773 116,583 143,466 135,182 142,992 -19.89%
NOSH 409,979 409,905 409,905 409,905 409,905 375,507 376,296 5.87%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -138.61% -115.04% -125.01% -125.67% -75.97% -61.63% -46.97% -
ROE -25.44% -20.63% -21.15% -24.38% -12.44% -11.50% -8.53% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.59 4.84 4.74 6.01 5.73 6.72 6.90 -23.77%
EPS -6.36 -5.58 -5.92 -7.56 -4.75 -4.14 -3.24 56.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.27 0.28 0.31 0.35 0.36 0.38 -24.33%
Adjusted Per Share Value based on latest NOSH - 409,905
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.06 11.67 11.41 13.29 13.81 14.83 15.26 -19.29%
EPS -15.33 -13.42 -14.27 -16.71 -10.49 -9.14 -7.17 65.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6024 0.6505 0.6746 0.6852 0.8432 0.7945 0.8404 -19.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.165 0.14 0.185 0.19 0.23 0.25 0.29 -
P/RPS 3.60 2.89 3.91 0.00 4.01 3.72 4.20 -9.75%
P/EPS -2.59 -2.51 -3.12 0.00 -5.28 -6.04 -8.95 -56.21%
EY -38.55 -39.79 -32.01 0.00 -18.93 -16.56 -11.17 128.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.66 0.00 0.66 0.69 0.76 -8.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/11/17 30/11/17 27/02/17 15/11/16 19/08/16 10/05/16 -
Price 0.155 0.155 0.155 0.15 0.21 0.245 0.285 -
P/RPS 3.38 3.20 3.27 0.00 3.66 3.65 4.13 -12.49%
P/EPS -2.44 -2.78 -2.62 0.00 -4.82 -5.92 -8.80 -57.44%
EY -41.03 -35.94 -38.20 0.00 -20.73 -16.90 -11.37 135.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.55 0.00 0.60 0.68 0.75 -11.90%

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