[CYBERE] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 139.96%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 162,707 184,669 120,986 108,292 89,678 97,249 93,892 10.51%
PBT 11,594 11,519 7,358 4,168 -11,658 -39,377 -17,713 -
Tax -1,415 -2,575 -822 -415 2,266 2,443 545 -
NP 10,179 8,944 6,536 3,753 -9,392 -36,934 -17,168 -
-
NP to SH 10,196 9,021 6,548 3,753 -9,392 -36,934 -17,168 -
-
Tax Rate 12.20% 22.35% 11.17% 9.96% - - - -
Total Cost 152,528 175,725 114,450 104,539 99,070 134,183 111,060 5.93%
-
Net Worth 256,894 235,066 235,066 198,285 198,384 198,384 235,582 1.58%
Dividend
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 256,894 235,066 235,066 198,285 198,384 198,384 235,582 1.58%
NOSH 167,904 1,679,048 1,679,048 1,321,905 1,239,905 1,239,905 1,239,905 -30.47%
Ratio Analysis
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 6.26% 4.84% 5.40% 3.47% -10.47% -37.98% -18.28% -
ROE 3.97% 3.84% 2.79% 1.89% -4.73% -18.62% -7.29% -
Per Share
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 96.90 11.00 7.21 8.19 7.23 7.84 7.57 58.95%
EPS 6.07 0.57 0.39 0.30 -0.76 -2.98 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 0.14 0.14 0.15 0.16 0.16 0.19 46.10%
Adjusted Per Share Value based on latest NOSH - 1,321,905
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 95.63 108.54 71.11 63.65 52.71 57.16 55.19 10.50%
EPS 5.99 5.30 3.85 2.21 -5.52 -21.71 -10.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5099 1.3816 1.3816 1.1654 1.166 1.166 1.3846 1.58%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/06/24 30/06/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.86 0.105 0.07 0.055 0.06 0.06 0.055 -
P/RPS 0.89 0.95 0.97 0.67 0.83 0.76 0.73 3.66%
P/EPS 14.16 19.54 17.95 19.37 -7.92 -2.01 -3.97 -
EY 7.06 5.12 5.57 5.16 -12.62 -49.65 -25.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.50 0.37 0.38 0.38 0.29 12.70%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 26/08/24 28/08/23 28/02/23 28/02/22 26/03/21 28/02/20 26/02/19 -
Price 0.755 0.13 0.09 0.065 0.07 0.045 0.045 -
P/RPS 0.78 1.18 1.25 0.79 0.97 0.57 0.59 5.20%
P/EPS 12.43 24.20 23.08 22.89 -9.24 -1.51 -3.25 -
EY 8.04 4.13 4.33 4.37 -10.82 -66.19 -30.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.93 0.64 0.43 0.44 0.28 0.24 13.85%

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