[CYBERE] QoQ TTM Result on 30-Jun-2022

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- 8.75%
YoY- -31.65%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 127,600 120,986 121,169 115,381 110,425 108,292 100,582 17.20%
PBT 7,873 7,358 6,283 5,604 4,943 4,168 9,394 -11.11%
Tax -898 -822 -1,517 -979 -690 -415 1,809 -
NP 6,975 6,536 4,766 4,625 4,253 3,753 11,203 -27.10%
-
NP to SH 7,015 6,548 4,766 4,625 4,253 3,753 11,203 -26.82%
-
Tax Rate 11.41% 11.17% 24.14% 17.47% 13.96% 9.96% -19.26% -
Total Cost 120,625 114,450 116,403 110,756 106,172 104,539 89,379 22.14%
-
Net Worth 235,066 235,066 211,504 198,285 198,285 198,285 198,285 12.02%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 235,066 235,066 211,504 198,285 198,285 198,285 198,285 12.02%
NOSH 1,679,048 1,679,048 1,321,905 1,321,905 1,321,905 1,321,905 1,321,905 17.30%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.47% 5.40% 3.93% 4.01% 3.85% 3.47% 11.14% -
ROE 2.98% 2.79% 2.25% 2.33% 2.14% 1.89% 5.65% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.60 7.21 9.17 8.73 8.35 8.19 7.61 -0.08%
EPS 0.42 0.39 0.36 0.35 0.32 0.28 0.85 -37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.16 0.15 0.15 0.15 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 1,321,905
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 75.00 71.11 71.22 67.82 64.90 63.65 59.12 17.20%
EPS 4.12 3.85 2.80 2.72 2.50 2.21 6.58 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3816 1.3816 1.2431 1.1654 1.1654 1.1654 1.1654 12.02%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.13 0.07 0.055 0.065 0.055 0.055 0.085 -
P/RPS 1.71 0.97 0.60 0.74 0.66 0.67 1.12 32.62%
P/EPS 31.12 17.95 15.25 18.58 17.09 19.37 10.03 112.87%
EY 3.21 5.57 6.56 5.38 5.85 5.16 9.97 -53.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.50 0.34 0.43 0.37 0.37 0.57 38.63%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 28/02/23 29/11/22 29/08/22 24/05/22 28/02/22 29/11/21 -
Price 0.095 0.09 0.06 0.06 0.065 0.065 0.06 -
P/RPS 1.25 1.25 0.65 0.69 0.78 0.79 0.79 35.82%
P/EPS 22.74 23.08 16.64 17.15 20.20 22.89 7.08 117.84%
EY 4.40 4.33 6.01 5.83 4.95 4.37 14.12 -54.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.38 0.40 0.43 0.43 0.40 42.48%

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