[CYBERE] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 7.54%
YoY- 42.11%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 93,892 70,526 50,502 32,369 14,109 19,112 19,931 180.22%
PBT -17,713 -15,850 -18,675 -18,093 -19,686 -34,592 -32,065 -32.60%
Tax 545 -3 -178 -112 -4 -4 -5 -
NP -17,168 -15,853 -18,853 -18,205 -19,690 -34,596 -32,070 -33.99%
-
NP to SH -17,168 -15,853 -18,853 -18,205 -19,690 -34,596 -32,070 -33.99%
-
Tax Rate - - - - - - - -
Total Cost 111,060 86,379 69,355 50,574 33,799 53,708 52,001 65.61%
-
Net Worth 235,582 235,582 235,582 235,582 0 102,211 110,674 65.24%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 235,582 235,582 235,582 235,582 0 102,211 110,674 65.24%
NOSH 1,239,905 1,239,905 1,239,905 1,239,905 408,844 408,844 409,905 108.73%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -18.28% -22.48% -37.33% -56.24% -139.56% -181.02% -160.91% -
ROE -7.29% -6.73% -8.00% -7.73% 0.00% -33.85% -28.98% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.57 5.69 4.07 2.61 3.45 4.67 4.86 34.26%
EPS -1.38 -1.28 -1.52 -1.47 -4.82 -8.46 -7.82 -68.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.00 0.25 0.27 -20.83%
Adjusted Per Share Value based on latest NOSH - 1,239,905
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.92 42.00 30.08 19.28 8.40 11.38 11.87 180.23%
EPS -10.22 -9.44 -11.23 -10.84 -11.73 -20.60 -19.10 -34.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4031 1.4031 1.4031 1.4031 0.00 0.6087 0.6591 65.25%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.055 0.07 0.125 0.175 0.205 0.165 0.14 -
P/RPS 0.73 1.23 3.07 6.70 5.94 3.53 2.88 -59.84%
P/EPS -3.97 -5.47 -8.22 -11.92 -4.26 -1.95 -1.79 69.82%
EY -25.17 -18.27 -12.16 -8.39 -23.49 -51.28 -55.88 -41.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.66 0.92 0.00 0.66 0.52 -32.17%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 27/08/18 25/05/18 27/02/18 30/11/17 30/11/17 -
Price 0.045 0.06 0.085 0.13 0.22 0.155 0.155 -
P/RPS 0.59 1.05 2.09 4.98 6.38 3.32 3.19 -67.43%
P/EPS -3.25 -4.69 -5.59 -8.85 -4.57 -1.83 -1.98 39.02%
EY -30.77 -21.31 -17.89 -11.29 -21.89 -54.59 -50.48 -28.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.45 0.68 0.00 0.62 0.57 -43.73%

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