[CYBERE] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 7.13%
YoY- 64.94%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 144,993 136,506 129,140 127,600 120,986 121,169 115,381 16.40%
PBT 11,062 10,796 9,559 7,873 7,358 6,283 5,604 57.16%
Tax -3,597 -3,358 -2,598 -898 -822 -1,517 -979 137.54%
NP 7,465 7,438 6,961 6,975 6,536 4,766 4,625 37.47%
-
NP to SH 7,545 7,528 7,038 7,015 6,548 4,766 4,625 38.45%
-
Tax Rate 32.52% 31.10% 27.18% 11.41% 11.17% 24.14% 17.47% -
Total Cost 137,528 129,068 122,179 120,625 114,450 116,403 110,756 15.48%
-
Net Worth 251,857 251,857 235,066 235,066 235,066 211,504 198,285 17.23%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 251,857 251,857 235,066 235,066 235,066 211,504 198,285 17.23%
NOSH 1,679,048 1,679,048 1,679,048 1,679,048 1,679,048 1,321,905 1,321,905 17.23%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.15% 5.45% 5.39% 5.47% 5.40% 3.93% 4.01% -
ROE 3.00% 2.99% 2.99% 2.98% 2.79% 2.25% 2.33% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.64 8.13 7.69 7.60 7.21 9.17 8.73 -0.68%
EPS 0.45 0.45 0.42 0.42 0.39 0.36 0.35 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.14 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,679,048
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 86.35 81.30 76.91 76.00 72.06 72.17 68.72 16.39%
EPS 4.49 4.48 4.19 4.18 3.90 2.84 2.75 38.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.50 1.40 1.40 1.40 1.2597 1.1809 17.23%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.125 0.11 0.105 0.13 0.07 0.055 0.065 -
P/RPS 1.45 1.35 1.37 1.71 0.97 0.60 0.74 56.39%
P/EPS 27.82 24.53 25.05 31.12 17.95 15.25 18.58 30.78%
EY 3.59 4.08 3.99 3.21 5.57 6.56 5.38 -23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 0.75 0.93 0.50 0.34 0.43 54.84%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 24/11/23 28/08/23 26/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.10 0.11 0.13 0.095 0.09 0.06 0.06 -
P/RPS 1.16 1.35 1.69 1.25 1.25 0.65 0.69 41.25%
P/EPS 22.25 24.53 31.01 22.74 23.08 16.64 17.15 18.89%
EY 4.49 4.08 3.22 4.40 4.33 6.01 5.83 -15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.93 0.68 0.64 0.38 0.40 40.90%

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