[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 13.27%
YoY- 139.96%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 115,429 111,058 107,436 108,292 98,260 96,880 98,904 10.83%
PBT 5,070 3,920 5,664 4,168 2,250 1,048 2,564 57.47%
Tax -406 46 92 -415 1,062 1,174 1,192 -
NP 4,664 3,966 5,756 3,753 3,313 2,222 3,756 15.51%
-
NP to SH 4,664 3,966 5,756 3,753 3,313 2,222 3,756 15.51%
-
Tax Rate 8.01% -1.17% -1.62% 9.96% -47.20% -112.02% -46.49% -
Total Cost 110,765 107,092 101,680 104,539 94,946 94,658 95,148 10.65%
-
Net Worth 211,504 198,285 198,285 198,285 198,285 198,285 211,504 0.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 211,504 198,285 198,285 198,285 198,285 198,285 211,504 0.00%
NOSH 1,321,905 1,321,905 1,321,905 1,321,905 1,321,905 1,321,905 1,321,905 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.04% 3.57% 5.36% 3.47% 3.37% 2.29% 3.80% -
ROE 2.21% 2.00% 2.90% 1.89% 1.67% 1.12% 1.78% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.73 8.40 8.13 8.19 7.43 7.33 7.48 10.84%
EPS 0.35 0.30 0.44 0.30 0.27 0.18 0.32 6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 1,321,905
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 67.84 65.27 63.15 63.65 57.75 56.94 58.13 10.83%
EPS 2.74 2.33 3.38 2.21 1.95 1.31 2.21 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2431 1.1654 1.1654 1.1654 1.1654 1.1654 1.2431 0.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.055 0.065 0.055 0.055 0.085 0.115 0.115 -
P/RPS 0.63 0.77 0.68 0.67 1.14 1.57 1.54 -44.86%
P/EPS 15.59 21.67 12.63 19.37 33.91 68.42 40.47 -47.02%
EY 6.41 4.62 7.92 5.16 2.95 1.46 2.47 88.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.37 0.37 0.57 0.77 0.72 -39.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 24/05/22 28/02/22 29/11/21 27/08/21 31/05/21 -
Price 0.06 0.06 0.065 0.065 0.06 0.085 0.15 -
P/RPS 0.69 0.71 0.80 0.79 0.81 1.16 2.00 -50.77%
P/EPS 17.01 20.00 14.93 22.89 23.94 50.57 52.79 -52.96%
EY 5.88 5.00 6.70 4.37 4.18 1.98 1.89 112.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.43 0.43 0.40 0.57 0.94 -45.29%

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