[CYBERE] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 46.62%
YoY- -149.93%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 6,120 6,492 2,471 7,538 6,982 7,564 7,288 -11.00%
PBT -4,717 -3,038 -8,301 -2,264 -6,044 -3,489 -40,301 -76.10%
Tax -7 -11 -914 -942 -4 -11 -1,805 -97.53%
NP -4,724 -3,049 -9,215 -3,206 -6,048 -3,500 -42,106 -76.76%
-
NP to SH -4,725 -3,048 -9,163 -3,206 -6,006 -3,428 -40,054 -75.97%
-
Tax Rate - - - - - - - -
Total Cost 10,844 9,541 11,686 10,744 13,030 11,064 49,394 -63.64%
-
Net Worth 135,000 142,992 142,702 167,933 187,687 192,118 208,460 -25.16%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 190 18,768 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 135,000 142,992 142,702 167,933 187,687 192,118 208,460 -25.16%
NOSH 375,000 376,296 375,532 381,666 375,374 376,703 399,350 -4.11%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -77.19% -46.97% -372.93% -42.53% -86.62% -46.27% -577.74% -
ROE -3.50% -2.13% -6.42% -1.91% -3.20% -1.78% -19.21% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.63 1.73 0.66 1.98 1.86 2.01 1.82 -7.09%
EPS -1.26 -0.81 -2.44 -0.84 -1.60 -0.91 -10.02 -74.93%
DPS 0.00 0.00 0.00 0.05 5.00 0.00 0.00 -
NAPS 0.36 0.38 0.38 0.44 0.50 0.51 0.522 -21.95%
Adjusted Per Share Value based on latest NOSH - 381,666
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.64 3.87 1.47 4.49 4.16 4.50 4.34 -11.07%
EPS -2.81 -1.82 -5.46 -1.91 -3.58 -2.04 -23.86 -76.00%
DPS 0.00 0.00 0.00 0.11 11.18 0.00 0.00 -
NAPS 0.804 0.8516 0.8499 1.0002 1.1178 1.1442 1.2415 -25.16%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.25 0.29 0.35 0.46 0.565 0.605 0.685 -
P/RPS 15.32 16.81 53.19 23.29 30.38 30.13 37.53 -45.00%
P/EPS -19.84 -35.80 -14.34 -54.76 -35.31 -66.48 -6.83 103.71%
EY -5.04 -2.79 -6.97 -1.83 -2.83 -1.50 -14.64 -50.91%
DY 0.00 0.00 0.00 0.11 8.85 0.00 0.00 -
P/NAPS 0.69 0.76 0.92 1.05 1.13 1.19 1.31 -34.80%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 10/05/16 26/02/16 27/11/15 17/08/15 15/05/15 30/01/15 -
Price 0.245 0.285 0.30 0.385 0.40 0.665 0.66 -
P/RPS 15.01 16.52 45.59 19.49 21.51 33.12 36.17 -44.39%
P/EPS -19.44 -35.19 -12.30 -45.83 -25.00 -73.08 -6.58 106.03%
EY -5.14 -2.84 -8.13 -2.18 -4.00 -1.37 -15.20 -51.49%
DY 0.00 0.00 0.00 0.13 12.50 0.00 0.00 -
P/NAPS 0.68 0.75 0.79 0.88 0.80 1.30 1.26 -33.73%

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