[CYBERE] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.32%
YoY- 107.38%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 26,859 108,292 73,695 48,440 24,726 89,678 62,791 -43.25%
PBT 1,416 4,168 1,688 524 641 -11,658 -19,364 -
Tax 23 -415 797 587 298 2,266 1,254 -93.06%
NP 1,439 3,753 2,485 1,111 939 -9,392 -18,110 -
-
NP to SH 1,439 3,753 2,485 1,111 939 -9,392 -18,110 -
-
Tax Rate -1.62% 9.96% -47.22% -112.02% -46.49% - - -
Total Cost 25,420 104,539 71,210 47,329 23,787 99,070 80,901 -53.81%
-
Net Worth 198,285 198,285 198,285 198,285 211,504 198,384 173,586 9.28%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 198,285 198,285 198,285 198,285 211,504 198,384 173,586 9.28%
NOSH 1,321,905 1,321,905 1,321,905 1,321,905 1,321,905 1,239,905 1,239,905 4.36%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.36% 3.47% 3.37% 2.29% 3.80% -10.47% -28.84% -
ROE 0.73% 1.89% 1.25% 0.56% 0.44% -4.73% -10.43% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.03 8.19 5.57 3.66 1.87 7.23 5.06 -45.63%
EPS 0.11 0.30 0.20 0.09 0.08 -0.76 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.16 0.16 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 1,321,905
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.79 63.65 43.31 28.47 14.53 52.71 36.91 -43.25%
EPS 0.85 2.21 1.46 0.65 0.55 -5.52 -10.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1654 1.1654 1.1654 1.1654 1.2431 1.166 1.0203 9.27%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.055 0.055 0.085 0.115 0.115 0.06 0.05 -
P/RPS 2.71 0.67 1.52 3.14 6.15 0.83 0.99 95.80%
P/EPS 50.52 19.37 45.22 136.83 161.89 -7.92 -3.42 -
EY 1.98 5.16 2.21 0.73 0.62 -12.62 -29.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.57 0.77 0.72 0.38 0.36 1.84%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 28/02/22 29/11/21 27/08/21 31/05/21 26/03/21 27/11/20 -
Price 0.065 0.065 0.06 0.085 0.15 0.07 0.055 -
P/RPS 3.20 0.79 1.08 2.32 8.02 0.97 1.09 105.16%
P/EPS 59.71 22.89 31.92 101.14 211.17 -9.24 -3.77 -
EY 1.67 4.37 3.13 0.99 0.47 -10.82 -26.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.40 0.57 0.94 0.44 0.39 6.73%

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