[CYBERE] QoQ 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- 698.84%
YoY- 144.87%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 28,670 26,859 34,597 25,255 23,714 24,726 26,887 4.38%
PBT 544 1,416 2,480 1,164 -117 641 7,706 -83.00%
Tax 0 23 -1,212 210 289 298 1,012 -
NP 544 1,439 1,268 1,374 172 939 8,718 -84.34%
-
NP to SH 544 1,439 1,268 1,374 172 939 8,718 -84.34%
-
Tax Rate 0.00% -1.62% 48.87% -18.04% - -46.49% -13.13% -
Total Cost 28,126 25,420 33,329 23,881 23,542 23,787 18,169 33.92%
-
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 1.90% 5.36% 3.67% 5.44% 0.73% 3.80% 32.42% -
ROE 0.27% 0.73% 0.64% 0.69% 0.09% 0.44% 4.39% -
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 2.17 2.03 2.62 1.91 1.79 1.87 2.17 0.00%
EPS 0.04 0.11 0.10 0.11 0.01 0.08 0.70 -85.24%
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 16.85 15.79 20.33 14.84 13.94 14.53 15.80 4.39%
EPS 0.32 0.85 0.75 0.81 0.10 0.55 5.12 -84.33%
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 3.00 2.71 2.10 4.45 6.41 6.15 2.77 5.47%
P/EPS 157.95 50.52 57.34 81.78 883.83 161.89 8.53 603.66%
EY 0.63 1.98 1.74 1.22 0.11 0.62 11.72 -85.83%
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 2.77 3.20 2.48 3.14 4.74 8.02 3.23 -9.76%
P/EPS 145.80 59.71 67.76 57.73 653.27 211.17 9.96 501.35%
EY 0.69 1.67 1.48 1.73 0.15 0.47 10.04 -83.30%
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