[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -68.77%
YoY- -115.13%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 83,721 78,280 73,144 97,249 95,728 95,234 94,012 -7.41%
PBT -25,818 -31,994 -45,828 -39,377 -25,022 -18,744 -16,100 36.88%
Tax 1,672 1,898 2,424 2,443 3,138 3,228 3,060 -33.09%
NP -24,146 -30,096 -43,404 -36,934 -21,884 -15,516 -13,040 50.62%
-
NP to SH -24,146 -30,096 -43,404 -36,934 -21,884 -15,516 -13,040 50.62%
-
Tax Rate - - - - - - - -
Total Cost 107,867 108,376 116,548 134,183 117,612 110,750 107,052 0.50%
-
Net Worth 173,586 173,586 185,985 198,384 210,783 223,183 223,183 -15.38%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 173,586 173,586 185,985 198,384 210,783 223,183 223,183 -15.38%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -28.84% -38.45% -59.34% -37.98% -22.86% -16.29% -13.87% -
ROE -13.91% -17.34% -23.34% -18.62% -10.38% -6.95% -5.84% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.75 6.31 5.90 7.84 7.72 7.68 7.58 -7.42%
EPS -1.95 -2.42 -3.52 -2.98 -1.76 -1.26 -1.04 51.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.16 0.17 0.18 0.18 -15.38%
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 49.21 46.01 42.99 57.16 56.26 55.97 55.26 -7.41%
EPS -14.19 -17.69 -25.51 -21.71 -12.86 -9.12 -7.66 50.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0203 1.0203 1.0931 1.166 1.2389 1.3118 1.3118 -15.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.05 0.04 0.02 0.06 0.07 0.055 0.045 -
P/RPS 0.74 0.63 0.34 0.76 0.91 0.72 0.59 16.25%
P/EPS -2.57 -1.65 -0.57 -2.01 -3.97 -4.40 -4.28 -28.75%
EY -38.95 -60.68 -175.03 -49.65 -25.21 -22.75 -23.37 40.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.13 0.38 0.41 0.31 0.25 27.43%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 19/08/20 30/06/20 28/02/20 22/11/19 23/08/19 24/05/19 -
Price 0.055 0.06 0.04 0.045 0.075 0.095 0.045 -
P/RPS 0.81 0.95 0.68 0.57 0.97 1.24 0.59 23.45%
P/EPS -2.82 -2.47 -1.14 -1.51 -4.25 -7.59 -4.28 -24.22%
EY -35.41 -40.45 -87.51 -66.19 -23.53 -13.17 -23.37 31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.27 0.28 0.44 0.53 0.25 34.39%

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