[CYBERE] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 68.43%
YoY- 25.38%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,555 29,445 29,092 30,256 38,497 41,612 45,058 -33.20%
PBT -20,098 -15,729 -19,066 -13,956 -43,850 -4,781 -19,858 0.80%
Tax -1,871 -1,276 -30 -44 -1,849 -9 -10 3140.24%
NP -21,969 -17,005 -19,096 -14,000 -45,699 -4,790 -19,868 6.91%
-
NP to SH -21,738 -16,766 -18,868 -13,712 -43,433 -4,505 -19,600 7.12%
-
Tax Rate - - - - - - - -
Total Cost 46,524 46,450 48,188 44,256 84,196 46,402 64,926 -19.87%
-
Net Worth 142,914 165,658 187,928 192,118 207,587 254,035 241,924 -29.52%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 250 37,585 - - - - -
Div Payout % - 0.00% 0.00% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 142,914 165,658 187,928 192,118 207,587 254,035 241,924 -29.52%
NOSH 376,089 376,496 375,856 376,703 399,207 407,108 410,041 -5.58%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -89.47% -57.75% -65.64% -46.27% -118.71% -11.51% -44.09% -
ROE -15.21% -10.12% -10.04% -7.14% -20.92% -1.77% -8.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.53 7.82 7.74 8.03 9.64 10.22 10.99 -29.25%
EPS -5.78 -4.45 -5.02 -3.64 -10.87 -1.11 -4.78 13.46%
DPS 0.00 0.07 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.44 0.50 0.51 0.52 0.624 0.59 -25.36%
Adjusted Per Share Value based on latest NOSH - 376,703
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.43 17.31 17.10 17.78 22.63 24.46 26.48 -33.20%
EPS -12.78 -9.85 -11.09 -8.06 -25.53 -2.65 -11.52 7.14%
DPS 0.00 0.15 22.09 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.9737 1.1046 1.1292 1.2201 1.4931 1.4219 -29.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.35 0.46 0.565 0.605 0.685 0.41 0.395 -
P/RPS 5.36 5.88 7.30 7.53 7.10 4.01 3.59 30.53%
P/EPS -6.06 -10.33 -11.25 -16.62 -6.30 -37.05 -8.26 -18.60%
EY -16.51 -9.68 -8.88 -6.02 -15.88 -2.70 -12.10 22.95%
DY 0.00 0.14 17.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.13 1.19 1.32 0.66 0.67 23.46%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 17/08/15 15/05/15 30/01/15 20/11/14 26/08/14 -
Price 0.30 0.385 0.40 0.665 0.66 0.74 0.42 -
P/RPS 4.59 4.92 5.17 8.28 6.84 7.24 3.82 12.98%
P/EPS -5.19 -8.65 -7.97 -18.27 -6.07 -66.87 -8.79 -29.55%
EY -19.27 -11.57 -12.55 -5.47 -16.48 -1.50 -11.38 41.93%
DY 0.00 0.17 25.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.80 1.30 1.27 1.19 0.71 7.35%

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