[CYBERE] QoQ 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- -723.8%
YoY- -43.27%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 7,538 6,982 7,564 7,288 8,680 9,700 12,829 -29.82%
PBT -2,264 -6,044 -3,489 -40,301 6,343 -5,552 -4,377 -35.53%
Tax -942 -4 -11 -1,805 -2 -3 -2 5930.98%
NP -3,206 -6,048 -3,500 -42,106 6,341 -5,555 -4,379 -18.75%
-
NP to SH -3,206 -6,006 -3,428 -40,054 6,421 -5,479 -4,594 -21.30%
-
Tax Rate - - - - 0.03% - - -
Total Cost 10,744 13,030 11,064 49,394 2,339 15,255 17,208 -26.92%
-
Net Worth 167,933 187,687 192,118 208,460 253,588 241,239 250,208 -23.32%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 190 18,768 - - - - - -
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 167,933 187,687 192,118 208,460 253,588 241,239 250,208 -23.32%
NOSH 381,666 375,374 376,703 399,350 406,392 408,880 410,178 -4.68%
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 -42.53% -86.62% -46.27% -577.74% 73.05% -57.27% -34.13% -
ROE -1.91% -3.20% -1.78% -19.21% 2.53% -2.27% -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 1.98 1.86 2.01 1.82 2.14 2.37 3.13 -26.28%
EPS -0.84 -1.60 -0.91 -10.02 1.58 -1.34 -1.12 -17.43%
DPS 0.05 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.50 0.51 0.522 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 4.43 4.10 4.45 4.28 5.10 5.70 7.54 -29.82%
EPS -1.88 -3.53 -2.01 -23.54 3.77 -3.22 -2.70 -21.42%
DPS 0.11 11.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.987 1.1031 1.1292 1.2252 1.4905 1.4179 1.4706 -23.32%
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 23.29 30.38 30.13 37.53 19.20 16.65 13.75 42.04%
P/EPS -54.76 -35.31 -66.48 -6.83 25.95 -29.48 -38.39 26.68%
EY -1.83 -2.83 -1.50 -14.64 3.85 -3.39 -2.60 -20.85%
DY 0.11 8.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 1.19 1.31 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 19.49 21.51 33.12 36.17 34.65 17.70 12.47 34.64%
P/EPS -45.83 -25.00 -73.08 -6.58 46.84 -31.34 -34.82 20.08%
EY -2.18 -4.00 -1.37 -15.20 2.14 -3.19 -2.87 -16.73%
DY 0.13 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 1.30 1.26 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