[CYBERE] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 14.61%
YoY- -99.08%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 19,777 18,812 19,848 19,416 22,619 23,488 25,224 -14.93%
PBT -28,856 -26,065 -22,826 -24,268 -28,407 -17,818 -15,510 51.09%
Tax -2 -9 -8 -4 -19 -25 -36 -85.36%
NP -28,858 -26,074 -22,834 -24,272 -28,426 -17,844 -15,546 50.87%
-
NP to SH -28,858 -26,074 -22,834 -24,272 -28,426 -17,844 -15,546 50.87%
-
Tax Rate - - - - - - - -
Total Cost 48,635 44,886 42,682 43,688 51,045 41,332 40,770 12.44%
-
Net Worth 81,995 102,494 110,674 114,773 116,583 143,466 135,182 -28.27%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 81,995 102,494 110,674 114,773 116,583 143,466 135,182 -28.27%
NOSH 409,979 409,979 409,905 409,905 409,905 409,905 375,507 6.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -145.92% -138.61% -115.04% -125.01% -125.67% -75.97% -61.63% -
ROE -35.19% -25.44% -20.63% -21.15% -24.38% -12.44% -11.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.82 4.59 4.84 4.74 6.01 5.73 6.72 -19.82%
EPS -6.88 -6.36 -5.58 -5.92 -7.56 -4.75 -4.14 40.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.25 0.27 0.28 0.31 0.35 0.36 -32.34%
Adjusted Per Share Value based on latest NOSH - 409,905
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.78 11.20 11.82 11.56 13.47 13.99 15.02 -14.91%
EPS -17.19 -15.53 -13.60 -14.46 -16.93 -10.63 -9.26 50.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4883 0.6104 0.6591 0.6836 0.6943 0.8545 0.8051 -28.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.205 0.165 0.14 0.185 0.19 0.23 0.25 -
P/RPS 4.25 3.60 2.89 3.91 0.00 4.01 3.72 9.25%
P/EPS -2.91 -2.59 -2.51 -3.12 0.00 -5.28 -6.04 -38.46%
EY -34.34 -38.55 -39.79 -32.01 0.00 -18.93 -16.56 62.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.66 0.52 0.66 0.00 0.66 0.69 30.51%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 30/11/17 30/11/17 27/02/17 15/11/16 19/08/16 -
Price 0.22 0.155 0.155 0.155 0.15 0.21 0.245 -
P/RPS 4.56 3.38 3.20 3.27 0.00 3.66 3.65 15.95%
P/EPS -3.13 -2.44 -2.78 -2.62 0.00 -4.82 -5.92 -34.53%
EY -31.99 -41.03 -35.94 -38.20 0.00 -20.73 -16.90 52.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.62 0.57 0.55 0.00 0.60 0.68 37.68%

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