[CYBERE] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 15.91%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 95,192 94,281 93,892 70,526 50,502 32,369 14,109 258.30%
PBT -16,683 -17,264 -17,713 -15,850 -18,675 -18,093 -19,686 -10.47%
Tax 2,337 1,419 545 -3 -178 -112 -4 -
NP -14,346 -15,845 -17,168 -15,853 -18,853 -18,205 -19,690 -19.07%
-
NP to SH -14,346 -15,845 -17,168 -15,853 -18,853 -18,205 -19,690 -19.07%
-
Tax Rate - - - - - - - -
Total Cost 109,538 110,126 111,060 86,379 69,355 50,574 33,799 119.47%
-
Net Worth 223,183 223,183 235,582 235,582 235,582 235,582 0 -
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 223,183 223,183 235,582 235,582 235,582 235,582 0 -
NOSH 1,239,905 1,239,905 1,239,905 1,239,905 1,239,905 1,239,905 408,844 109.94%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -15.07% -16.81% -18.28% -22.48% -37.33% -56.24% -139.56% -
ROE -6.43% -7.10% -7.29% -6.73% -8.00% -7.73% 0.00% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.68 7.60 7.57 5.69 4.07 2.61 3.45 70.73%
EPS -1.16 -1.28 -1.38 -1.28 -1.52 -1.47 -4.82 -61.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.19 0.19 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 56.69 56.15 55.92 42.00 30.08 19.28 8.40 258.37%
EPS -8.54 -9.44 -10.22 -9.44 -11.23 -10.84 -11.73 -19.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3292 1.3292 1.4031 1.4031 1.4031 1.4031 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.055 0.045 0.055 0.07 0.125 0.175 0.205 -
P/RPS 0.72 0.59 0.73 1.23 3.07 6.70 5.94 -75.60%
P/EPS -4.75 -3.52 -3.97 -5.47 -8.22 -11.92 -4.26 7.54%
EY -21.04 -28.40 -25.17 -18.27 -12.16 -8.39 -23.49 -7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.29 0.37 0.66 0.92 0.00 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 26/02/19 23/11/18 27/08/18 25/05/18 27/02/18 -
Price 0.095 0.045 0.045 0.06 0.085 0.13 0.22 -
P/RPS 1.24 0.59 0.59 1.05 2.09 4.98 6.38 -66.54%
P/EPS -8.21 -3.52 -3.25 -4.69 -5.59 -8.85 -4.57 47.93%
EY -12.18 -28.40 -30.77 -21.31 -17.89 -11.29 -21.89 -32.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.25 0.24 0.32 0.45 0.68 0.00 -

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