[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 61.1%
YoY- 74.57%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 98,260 96,880 98,904 89,678 83,721 78,280 73,144 21.72%
PBT 2,250 1,048 2,564 -11,658 -25,818 -31,994 -45,828 -
Tax 1,062 1,174 1,192 2,266 1,672 1,898 2,424 -42.28%
NP 3,313 2,222 3,756 -9,392 -24,146 -30,096 -43,404 -
-
NP to SH 3,313 2,222 3,756 -9,392 -24,146 -30,096 -43,404 -
-
Tax Rate -47.20% -112.02% -46.49% - - - - -
Total Cost 94,946 94,658 95,148 99,070 107,867 108,376 116,548 -12.76%
-
Net Worth 198,285 198,285 211,504 198,384 173,586 173,586 185,985 4.35%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 198,285 198,285 211,504 198,384 173,586 173,586 185,985 4.35%
NOSH 1,321,905 1,321,905 1,321,905 1,239,905 1,239,905 1,239,905 1,239,905 4.35%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.37% 2.29% 3.80% -10.47% -28.84% -38.45% -59.34% -
ROE 1.67% 1.12% 1.78% -4.73% -13.91% -17.34% -23.34% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.43 7.33 7.48 7.23 6.75 6.31 5.90 16.59%
EPS 0.27 0.18 0.32 -0.76 -1.95 -2.42 -3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.16 0.16 0.14 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 57.75 56.94 58.13 52.71 49.21 46.01 42.99 21.72%
EPS 1.95 1.31 2.21 -5.52 -14.19 -17.69 -25.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1654 1.1654 1.2431 1.166 1.0203 1.0203 1.0931 4.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.085 0.115 0.115 0.06 0.05 0.04 0.02 -
P/RPS 1.14 1.57 1.54 0.83 0.74 0.63 0.34 123.85%
P/EPS 33.91 68.42 40.47 -7.92 -2.57 -1.65 -0.57 -
EY 2.95 1.46 2.47 -12.62 -38.95 -60.68 -175.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 0.72 0.38 0.36 0.29 0.13 167.64%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 27/08/21 31/05/21 26/03/21 27/11/20 19/08/20 30/06/20 -
Price 0.06 0.085 0.15 0.07 0.055 0.06 0.04 -
P/RPS 0.81 1.16 2.00 0.97 0.81 0.95 0.68 12.35%
P/EPS 23.94 50.57 52.79 -9.24 -2.82 -2.47 -1.14 -
EY 4.18 1.98 1.89 -10.82 -35.41 -40.45 -87.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.94 0.44 0.39 0.43 0.27 29.92%

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