[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 18.07%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 95,728 95,234 94,012 93,892 94,034 92,634 92,456 2.34%
PBT -25,022 -18,744 -16,100 -17,713 -20,950 -20,804 -17,896 25.01%
Tax 3,138 3,228 3,060 545 -4 -356 -436 -
NP -21,884 -15,516 -13,040 -17,168 -20,954 -21,160 -18,332 12.52%
-
NP to SH -21,884 -15,516 -13,040 -17,168 -20,954 -21,160 -18,332 12.52%
-
Tax Rate - - - - - - - -
Total Cost 117,612 110,750 107,052 111,060 114,989 113,794 110,788 4.06%
-
Net Worth 210,783 223,183 223,183 235,582 235,582 235,582 235,582 -7.14%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 210,783 223,183 223,183 235,582 235,582 235,582 235,582 -7.14%
NOSH 1,239,905 1,239,905 1,239,905 1,239,905 1,239,905 1,239,905 1,239,905 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -22.86% -16.29% -13.87% -18.28% -22.28% -22.84% -19.83% -
ROE -10.38% -6.95% -5.84% -7.29% -8.89% -8.98% -7.78% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.72 7.68 7.58 7.57 7.58 7.47 7.46 2.30%
EPS -1.76 -1.26 -1.04 -1.38 -1.69 -1.70 -1.48 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.19 0.19 0.19 0.19 -7.14%
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.01 56.72 55.99 55.92 56.00 55.17 55.06 2.34%
EPS -13.03 -9.24 -7.77 -10.22 -12.48 -12.60 -10.92 12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2554 1.3292 1.3292 1.4031 1.4031 1.4031 1.4031 -7.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.07 0.055 0.045 0.055 0.07 0.125 0.175 -
P/RPS 0.91 0.72 0.59 0.73 0.92 1.67 2.35 -46.84%
P/EPS -3.97 -4.40 -4.28 -3.97 -4.14 -7.32 -11.84 -51.70%
EY -25.21 -22.75 -23.37 -25.17 -24.14 -13.65 -8.45 107.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.25 0.29 0.37 0.66 0.92 -41.62%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 23/08/19 24/05/19 26/02/19 23/11/18 27/08/18 25/05/18 -
Price 0.075 0.095 0.045 0.045 0.06 0.085 0.13 -
P/RPS 0.97 1.24 0.59 0.59 0.79 1.14 1.74 -32.24%
P/EPS -4.25 -7.59 -4.28 -3.25 -3.55 -4.98 -8.79 -38.37%
EY -23.53 -13.17 -23.37 -30.77 -28.17 -20.08 -11.37 62.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.25 0.24 0.32 0.45 0.68 -25.16%

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