[CYBERE] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.67%
YoY- 72.51%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,533 29,372 30,514 33,232 38,497 43,206 50,082 -37.77%
PBT -20,792 -52,098 -43,491 -42,999 -43,887 -31,677 -142,456 -72.18%
Tax -1,310 -2,762 -1,822 -1,821 -1,812 -26 -25 1290.23%
NP -22,102 -54,860 -45,313 -44,820 -45,699 -31,703 -142,481 -71.03%
-
NP to SH -21,879 -52,629 -43,067 -42,540 -43,706 -31,609 -142,440 -71.22%
-
Tax Rate - - - - - - - -
Total Cost 46,635 84,232 75,827 78,052 84,196 74,909 192,563 -61.04%
-
Net Worth 142,702 167,933 187,687 192,118 208,460 253,588 241,239 -29.46%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 18,959 18,959 18,768 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 142,702 167,933 187,687 192,118 208,460 253,588 241,239 -29.46%
NOSH 375,532 381,666 375,374 376,703 399,350 406,392 408,880 -5.49%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -90.09% -186.78% -148.50% -134.87% -118.71% -73.38% -284.50% -
ROE -15.33% -31.34% -22.95% -22.14% -20.97% -12.46% -59.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.53 7.70 8.13 8.82 9.64 10.63 12.25 -34.18%
EPS -5.83 -13.79 -11.47 -11.29 -10.94 -7.78 -34.84 -69.53%
DPS 5.05 4.97 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.44 0.50 0.51 0.522 0.624 0.59 -25.36%
Adjusted Per Share Value based on latest NOSH - 376,703
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.42 17.26 17.93 19.53 22.63 25.39 29.44 -37.78%
EPS -12.86 -30.93 -25.31 -25.00 -25.69 -18.58 -83.72 -71.22%
DPS 11.14 11.14 11.03 0.00 0.00 0.00 0.00 -
NAPS 0.8387 0.987 1.1031 1.1292 1.2252 1.4905 1.4179 -29.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.35 0.46 0.565 0.605 0.685 0.41 0.395 -
P/RPS 5.36 5.98 6.95 6.86 7.11 3.86 3.22 40.32%
P/EPS -6.01 -3.34 -4.92 -5.36 -6.26 -5.27 -1.13 203.76%
EY -16.65 -29.98 -20.31 -18.67 -15.98 -18.97 -88.19 -66.98%
DY 14.43 10.80 8.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.13 1.19 1.31 0.66 0.67 23.46%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 17/08/15 15/05/15 30/01/15 20/11/14 26/08/14 -
Price 0.30 0.385 0.40 0.665 0.66 0.74 0.42 -
P/RPS 4.59 5.00 4.92 7.54 6.85 6.96 3.43 21.37%
P/EPS -5.15 -2.79 -3.49 -5.89 -6.03 -9.51 -1.21 161.94%
EY -19.42 -35.82 -28.68 -16.98 -16.58 -10.51 -82.94 -61.91%
DY 16.83 12.90 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.80 1.30 1.26 1.19 0.71 7.35%

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