[CYBERE] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 75.69%
YoY- 74.57%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 100,582 98,978 96,118 89,678 88,244 88,772 92,032 6.09%
PBT 9,394 4,863 440 -11,658 -39,974 -46,002 -46,809 -
Tax 1,809 1,904 1,958 2,266 1,343 1,778 2,284 -14.38%
NP 11,203 6,767 2,398 -9,392 -38,631 -44,224 -44,525 -
-
NP to SH 11,203 6,767 2,398 -9,392 -38,631 -44,224 -44,525 -
-
Tax Rate -19.26% -39.15% -445.00% - - - - -
Total Cost 89,379 92,211 93,720 99,070 126,875 132,996 136,557 -24.59%
-
Net Worth 198,285 198,285 211,504 198,384 173,586 173,586 185,985 4.35%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 198,285 198,285 211,504 198,384 173,586 173,586 185,985 4.35%
NOSH 1,321,905 1,321,905 1,321,905 1,239,905 1,239,905 1,239,905 1,239,905 4.35%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.14% 6.84% 2.49% -10.47% -43.78% -49.82% -48.38% -
ROE 5.65% 3.41% 1.13% -4.73% -22.25% -25.48% -23.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.61 7.49 7.27 7.23 7.12 7.16 7.42 1.69%
EPS 0.85 0.51 0.18 -0.76 -3.12 -3.57 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.16 0.16 0.14 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 59.12 58.17 56.49 52.71 51.87 52.18 54.09 6.10%
EPS 6.58 3.98 1.41 -5.52 -22.71 -25.99 -26.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1654 1.1654 1.2431 1.166 1.0203 1.0203 1.0931 4.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.085 0.115 0.115 0.06 0.05 0.04 0.02 -
P/RPS 1.12 1.54 1.58 0.83 0.70 0.56 0.27 157.94%
P/EPS 10.03 22.46 63.39 -7.92 -1.60 -1.12 -0.56 -
EY 9.97 4.45 1.58 -12.62 -62.31 -89.17 -179.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 0.72 0.38 0.36 0.29 0.13 167.64%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 27/08/21 31/05/21 26/03/21 27/11/20 19/08/20 30/06/20 -
Price 0.06 0.085 0.15 0.07 0.055 0.06 0.04 -
P/RPS 0.79 1.14 2.06 0.97 0.77 0.84 0.54 28.84%
P/EPS 7.08 16.60 82.69 -9.24 -1.77 -1.68 -1.11 -
EY 14.12 6.02 1.21 -10.82 -56.65 -59.45 -89.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.94 0.44 0.39 0.43 0.27 29.92%

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