[CYBERE] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 40.39%
YoY- 74.47%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 153,636 184,669 154,459 120,986 115,429 111,058 107,436 26.90%
PBT 12,320 11,519 9,289 7,358 5,070 3,920 5,664 67.79%
Tax -4,352 -2,575 -875 -822 -406 46 92 -
NP 7,968 8,944 8,414 6,536 4,664 3,966 5,756 24.18%
-
NP to SH 8,020 9,021 8,454 6,548 4,664 3,966 5,756 24.72%
-
Tax Rate 35.32% 22.35% 9.42% 11.17% 8.01% -1.17% -1.62% -
Total Cost 145,668 175,725 146,045 114,450 110,765 107,092 101,680 27.05%
-
Net Worth 251,857 235,066 235,066 235,066 211,504 198,285 198,285 17.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 251,857 235,066 235,066 235,066 211,504 198,285 198,285 17.26%
NOSH 1,679,048 1,679,048 1,679,048 1,679,048 1,321,905 1,321,905 1,321,905 17.26%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.19% 4.84% 5.45% 5.40% 4.04% 3.57% 5.36% -
ROE 3.18% 3.84% 3.60% 2.79% 2.21% 2.00% 2.90% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.15 11.00 9.20 7.21 8.73 8.40 8.13 8.19%
EPS 0.48 0.57 0.50 0.39 0.35 0.30 0.44 5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.14 0.16 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,679,048
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 90.30 108.54 90.78 71.11 67.84 65.27 63.15 26.89%
EPS 4.71 5.30 4.97 3.85 2.74 2.33 3.38 24.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4803 1.3816 1.3816 1.3816 1.2431 1.1654 1.1654 17.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.11 0.105 0.13 0.07 0.055 0.065 0.055 -
P/RPS 1.20 0.95 1.41 0.97 0.63 0.77 0.68 45.98%
P/EPS 23.03 19.54 25.82 17.95 15.59 21.67 12.63 49.19%
EY 4.34 5.12 3.87 5.57 6.41 4.62 7.92 -33.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.93 0.50 0.34 0.43 0.37 57.24%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 26/05/23 28/02/23 29/11/22 29/08/22 24/05/22 -
Price 0.11 0.13 0.095 0.09 0.06 0.06 0.065 -
P/RPS 1.20 1.18 1.03 1.25 0.69 0.71 0.80 31.00%
P/EPS 23.03 24.20 18.87 23.08 17.01 20.00 14.93 33.46%
EY 4.34 4.13 5.30 4.33 5.88 5.00 6.70 -25.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.93 0.68 0.64 0.38 0.40 0.43 42.26%

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