[CYBERE] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
30-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -1185.38%
YoY- 73.32%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 22,084 14,546 7,564 38,497 31,209 22,529 12,829 43.58%
PBT -11,797 -9,533 -3,489 -43,850 -3,586 -9,929 -4,377 93.55%
Tax -957 -15 -11 -1,849 -7 -5 -2 5994.77%
NP -12,754 -9,548 -3,500 -45,699 -3,593 -9,934 -4,379 103.81%
-
NP to SH -12,575 -9,434 -3,428 -43,433 -3,379 -9,800 -4,594 95.55%
-
Tax Rate - - - - - - - -
Total Cost 34,838 24,094 11,064 84,196 34,802 32,463 17,208 59.96%
-
Net Worth 165,658 187,928 192,118 207,587 254,035 241,924 250,208 -24.01%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 188 18,792 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 165,658 187,928 192,118 207,587 254,035 241,924 250,208 -24.01%
NOSH 376,497 375,856 376,703 399,207 407,108 410,041 410,178 -5.54%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -57.75% -65.64% -46.27% -118.71% -11.51% -44.09% -34.13% -
ROE -7.59% -5.02% -1.78% -20.92% -1.33% -4.05% -1.84% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.87 3.87 2.01 9.64 7.67 5.49 3.13 52.01%
EPS -3.34 -2.51 -0.91 -10.87 -0.83 -2.39 -1.12 107.04%
DPS 0.05 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.50 0.51 0.52 0.624 0.59 0.61 -19.55%
Adjusted Per Share Value based on latest NOSH - 399,350
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.98 8.55 4.45 22.63 18.34 13.24 7.54 43.59%
EPS -7.39 -5.54 -2.01 -25.53 -1.99 -5.76 -2.70 95.54%
DPS 0.11 11.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9737 1.1046 1.1292 1.2201 1.4931 1.4219 1.4706 -24.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.46 0.565 0.605 0.685 0.41 0.395 0.43 -
P/RPS 7.84 14.60 30.13 7.10 5.35 7.19 13.75 -31.21%
P/EPS -13.77 -22.51 -66.48 -6.30 -49.40 -16.53 -38.39 -49.48%
EY -7.26 -4.44 -1.50 -15.88 -2.02 -6.05 -2.60 98.16%
DY 0.11 8.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 1.19 1.32 0.66 0.67 0.70 31.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 17/08/15 15/05/15 30/01/15 20/11/14 26/08/14 29/05/14 -
Price 0.385 0.40 0.665 0.66 0.74 0.42 0.39 -
P/RPS 6.56 10.34 33.12 6.84 9.65 7.64 12.47 -34.80%
P/EPS -11.53 -15.94 -73.08 -6.07 -89.16 -17.57 -34.82 -52.10%
EY -8.68 -6.27 -1.37 -16.48 -1.12 -5.69 -2.87 108.99%
DY 0.13 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 1.30 1.27 1.19 0.71 0.64 23.62%

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