[CYBERE] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 123.67%
YoY- 113.72%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 55,529 26,859 108,292 73,695 48,440 24,726 89,678 -27.41%
PBT 1,960 1,416 4,168 1,688 524 641 -11,658 -
Tax 23 23 -415 797 587 298 2,266 -95.35%
NP 1,983 1,439 3,753 2,485 1,111 939 -9,392 -
-
NP to SH 1,983 1,439 3,753 2,485 1,111 939 -9,392 -
-
Tax Rate -1.17% -1.62% 9.96% -47.22% -112.02% -46.49% - -
Total Cost 53,546 25,420 104,539 71,210 47,329 23,787 99,070 -33.72%
-
Net Worth 198,285 198,285 198,285 198,285 198,285 211,504 198,384 -0.03%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 198,285 198,285 198,285 198,285 198,285 211,504 198,384 -0.03%
NOSH 1,321,905 1,321,905 1,321,905 1,321,905 1,321,905 1,321,905 1,239,905 4.37%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.57% 5.36% 3.47% 3.37% 2.29% 3.80% -10.47% -
ROE 1.00% 0.73% 1.89% 1.25% 0.56% 0.44% -4.73% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.20 2.03 8.19 5.57 3.66 1.87 7.23 -30.44%
EPS 0.15 0.11 0.30 0.20 0.09 0.08 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.16 0.16 -4.22%
Adjusted Per Share Value based on latest NOSH - 1,321,905
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.64 15.79 63.65 43.31 28.47 14.53 52.71 -27.41%
EPS 1.17 0.85 2.21 1.46 0.65 0.55 -5.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1654 1.1654 1.1654 1.1654 1.1654 1.2431 1.166 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.065 0.055 0.055 0.085 0.115 0.115 0.06 -
P/RPS 1.55 2.71 0.67 1.52 3.14 6.15 0.83 51.82%
P/EPS 43.33 50.52 19.37 45.22 136.83 161.89 -7.92 -
EY 2.31 1.98 5.16 2.21 0.73 0.62 -12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.37 0.57 0.77 0.72 0.38 8.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 24/05/22 28/02/22 29/11/21 27/08/21 31/05/21 26/03/21 -
Price 0.06 0.065 0.065 0.06 0.085 0.15 0.07 -
P/RPS 1.43 3.20 0.79 1.08 2.32 8.02 0.97 29.62%
P/EPS 40.00 59.71 22.89 31.92 101.14 211.17 -9.24 -
EY 2.50 1.67 4.37 3.13 0.99 0.47 -10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.43 0.40 0.57 0.94 0.44 -6.17%

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