[CYBERE] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -20.35%
YoY- -10.34%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 48,440 24,726 89,678 62,791 39,140 18,286 97,249 -37.19%
PBT 524 641 -11,658 -19,364 -15,997 -11,457 -39,377 -
Tax 587 298 2,266 1,254 949 606 2,443 -61.38%
NP 1,111 939 -9,392 -18,110 -15,048 -10,851 -36,934 -
-
NP to SH 1,111 939 -9,392 -18,110 -15,048 -10,851 -36,934 -
-
Tax Rate -112.02% -46.49% - - - - - -
Total Cost 47,329 23,787 99,070 80,901 54,188 29,137 134,183 -50.11%
-
Net Worth 198,285 211,504 198,384 173,586 173,586 185,985 198,384 -0.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 198,285 211,504 198,384 173,586 173,586 185,985 198,384 -0.03%
NOSH 1,321,905 1,321,905 1,239,905 1,239,905 1,239,905 1,239,905 1,239,905 4.36%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.29% 3.80% -10.47% -28.84% -38.45% -59.34% -37.98% -
ROE 0.56% 0.44% -4.73% -10.43% -8.67% -5.83% -18.62% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.66 1.87 7.23 5.06 3.16 1.47 7.84 -39.84%
EPS 0.09 0.08 -0.76 -1.46 -1.21 -0.88 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.16 0.14 0.14 0.15 0.16 -4.21%
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 28.47 14.53 52.71 36.91 23.00 10.75 57.16 -37.19%
EPS 0.65 0.55 -5.52 -10.64 -8.84 -6.38 -21.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1654 1.2431 1.166 1.0203 1.0203 1.0931 1.166 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.115 0.115 0.06 0.05 0.04 0.02 0.06 -
P/RPS 3.14 6.15 0.83 0.99 1.27 1.36 0.76 157.70%
P/EPS 136.83 161.89 -7.92 -3.42 -3.30 -2.29 -2.01 -
EY 0.73 0.62 -12.62 -29.21 -30.34 -43.76 -49.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.38 0.36 0.29 0.13 0.38 60.19%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 31/05/21 26/03/21 27/11/20 19/08/20 30/06/20 28/02/20 -
Price 0.085 0.15 0.07 0.055 0.06 0.04 0.045 -
P/RPS 2.32 8.02 0.97 1.09 1.90 2.71 0.57 155.14%
P/EPS 101.14 211.17 -9.24 -3.77 -4.94 -4.57 -1.51 -
EY 0.99 0.47 -10.82 -26.56 -20.23 -21.88 -66.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.94 0.44 0.39 0.43 0.27 0.28 60.69%

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