[CYBERE] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 77.81%
YoY- 78.58%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 30,514 33,232 38,497 43,206 50,082 54,739 63,430 -38.68%
PBT -43,491 -42,999 -43,887 -31,677 -142,456 -154,720 -162,940 -58.64%
Tax -1,822 -1,821 -1,812 -26 -25 -24 -24 1707.18%
NP -45,313 -44,820 -45,699 -31,703 -142,481 -154,744 -162,964 -57.49%
-
NP to SH -43,067 -42,540 -43,706 -31,609 -142,440 -154,766 -162,771 -58.88%
-
Tax Rate - - - - - - - -
Total Cost 75,827 78,052 84,196 74,909 192,563 209,483 226,394 -51.86%
-
Net Worth 187,687 192,118 208,460 253,588 241,239 250,208 250,100 -17.46%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 18,768 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 187,687 192,118 208,460 253,588 241,239 250,208 250,100 -17.46%
NOSH 375,374 376,703 399,350 406,392 408,880 410,178 409,999 -5.72%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -148.50% -134.87% -118.71% -73.38% -284.50% -282.69% -256.92% -
ROE -22.95% -22.14% -20.97% -12.46% -59.05% -61.85% -65.08% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.13 8.82 9.64 10.63 12.25 13.35 15.47 -34.95%
EPS -11.47 -11.29 -10.94 -7.78 -34.84 -37.73 -39.70 -56.39%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.522 0.624 0.59 0.61 0.61 -12.44%
Adjusted Per Share Value based on latest NOSH - 406,392
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.93 19.53 22.63 25.39 29.44 32.17 37.28 -38.69%
EPS -25.31 -25.00 -25.69 -18.58 -83.72 -90.96 -95.67 -58.88%
DPS 11.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1031 1.1292 1.2252 1.4905 1.4179 1.4706 1.47 -17.46%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.565 0.605 0.685 0.41 0.395 0.43 0.36 -
P/RPS 6.95 6.86 7.11 3.86 3.22 3.22 2.33 107.62%
P/EPS -4.92 -5.36 -6.26 -5.27 -1.13 -1.14 -0.91 208.99%
EY -20.31 -18.67 -15.98 -18.97 -88.19 -87.75 -110.28 -67.73%
DY 8.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.19 1.31 0.66 0.67 0.70 0.59 54.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 15/05/15 30/01/15 20/11/14 26/08/14 29/05/14 28/02/14 -
Price 0.40 0.665 0.66 0.74 0.42 0.39 0.30 -
P/RPS 4.92 7.54 6.85 6.96 3.43 2.92 1.94 86.28%
P/EPS -3.49 -5.89 -6.03 -9.51 -1.21 -1.03 -0.76 177.04%
EY -28.68 -16.98 -16.58 -10.51 -82.94 -96.75 -132.33 -64.01%
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.30 1.26 1.19 0.71 0.64 0.49 38.77%

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