[CYBERE] QoQ TTM Result on 30-Jun-2023 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 0.33%
YoY- 52.17%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 151,195 144,993 136,506 129,140 127,600 120,986 121,169 15.88%
PBT 12,082 11,062 10,796 9,559 7,873 7,358 6,283 54.57%
Tax -4,252 -3,597 -3,358 -2,598 -898 -822 -1,517 98.67%
NP 7,830 7,465 7,438 6,961 6,975 6,536 4,766 39.18%
-
NP to SH 7,883 7,545 7,528 7,038 7,015 6,548 4,766 39.81%
-
Tax Rate 35.19% 32.52% 31.10% 27.18% 11.41% 11.17% 24.14% -
Total Cost 143,365 137,528 129,068 122,179 120,625 114,450 116,403 14.88%
-
Net Worth 255,215 251,857 251,857 235,066 235,066 235,066 211,504 13.32%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 255,215 251,857 251,857 235,066 235,066 235,066 211,504 13.32%
NOSH 167,904 1,679,048 1,679,048 1,679,048 1,679,048 1,679,048 1,321,905 -74.70%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 5.18% 5.15% 5.45% 5.39% 5.47% 5.40% 3.93% -
ROE 3.09% 3.00% 2.99% 2.99% 2.98% 2.79% 2.25% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 90.05 8.64 8.13 7.69 7.60 7.21 9.17 357.93%
EPS 4.69 0.45 0.45 0.42 0.42 0.39 0.36 452.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 0.15 0.15 0.14 0.14 0.14 0.16 347.94%
Adjusted Per Share Value based on latest NOSH - 1,679,048
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 88.87 85.22 80.23 75.90 75.00 71.11 71.22 15.88%
EPS 4.63 4.43 4.42 4.14 4.12 3.85 2.80 39.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.4803 1.4803 1.3816 1.3816 1.3816 1.2431 13.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.96 0.125 0.11 0.105 0.13 0.07 0.055 -
P/RPS 1.07 1.45 1.35 1.37 1.71 0.97 0.60 47.00%
P/EPS 20.45 27.82 24.53 25.05 31.12 17.95 15.25 21.58%
EY 4.89 3.59 4.08 3.99 3.21 5.57 6.56 -17.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.83 0.73 0.75 0.93 0.50 0.34 50.80%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 17/05/24 27/02/24 24/11/23 28/08/23 26/05/23 28/02/23 29/11/22 -
Price 0.81 0.10 0.11 0.13 0.095 0.09 0.06 -
P/RPS 0.90 1.16 1.35 1.69 1.25 1.25 0.65 24.20%
P/EPS 17.25 22.25 24.53 31.01 22.74 23.08 16.64 2.42%
EY 5.80 4.49 4.08 3.22 4.40 4.33 6.01 -2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.73 0.93 0.68 0.64 0.38 24.80%

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