[CYBERE] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -6.66%
YoY- 67.77%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 19,848 25,224 29,092 45,058 71,754 166,950 278,938 -35.60%
PBT -22,826 -15,510 -19,066 -19,858 -60,826 -22,338 70,888 -
Tax -8 -36 -30 -10 -8 6,798 -2,556 -61.72%
NP -22,834 -15,546 -19,096 -19,868 -60,834 -15,540 68,332 -
-
NP to SH -22,834 -15,546 -18,868 -19,600 -60,808 -15,540 68,332 -
-
Tax Rate - - - - - - 3.61% -
Total Cost 42,682 40,770 48,188 64,926 132,588 182,490 210,606 -23.34%
-
Net Worth 110,674 135,182 187,928 241,924 389,269 445,752 550,926 -23.45%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 37,585 - - 119,739 - -
Div Payout % - - 0.00% - - 0.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 110,674 135,182 187,928 241,924 389,269 445,752 550,926 -23.45%
NOSH 409,905 375,507 375,856 410,041 409,757 408,947 427,075 -0.68%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -115.04% -61.63% -65.64% -44.09% -84.78% -9.31% 24.50% -
ROE -20.63% -11.50% -10.04% -8.10% -15.62% -3.49% 12.40% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.84 6.72 7.74 10.99 17.51 40.82 65.31 -35.16%
EPS -5.58 -4.14 -5.02 -4.78 -14.84 -3.80 16.00 -
DPS 0.00 0.00 10.00 0.00 0.00 29.28 0.00 -
NAPS 0.27 0.36 0.50 0.59 0.95 1.09 1.29 -22.92%
Adjusted Per Share Value based on latest NOSH - 408,880
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.67 14.83 17.10 26.48 42.17 98.13 163.95 -35.59%
EPS -13.42 -9.14 -11.09 -11.52 -35.74 -9.13 40.16 -
DPS 0.00 0.00 22.09 0.00 0.00 70.38 0.00 -
NAPS 0.6505 0.7945 1.1046 1.4219 2.2879 2.6199 3.2381 -23.45%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.14 0.25 0.565 0.395 0.48 0.89 1.96 -
P/RPS 2.89 3.72 7.30 3.59 2.74 2.18 3.00 -0.62%
P/EPS -2.51 -6.04 -11.25 -8.26 -3.23 -23.42 12.25 -
EY -39.79 -16.56 -8.88 -12.10 -30.92 -4.27 8.16 -
DY 0.00 0.00 17.70 0.00 0.00 32.90 0.00 -
P/NAPS 0.52 0.69 1.13 0.67 0.51 0.82 1.52 -16.35%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/11/17 19/08/16 17/08/15 26/08/14 19/08/13 29/08/12 26/08/11 -
Price 0.155 0.245 0.40 0.42 0.51 0.77 1.53 -
P/RPS 3.20 3.65 5.17 3.82 2.91 1.89 2.34 5.35%
P/EPS -2.78 -5.92 -7.97 -8.79 -3.44 -20.26 9.56 -
EY -35.94 -16.90 -12.55 -11.38 -29.10 -4.94 10.46 -
DY 0.00 0.00 25.00 0.00 0.00 38.03 0.00 -
P/NAPS 0.57 0.68 0.80 0.71 0.54 0.71 1.19 -11.53%

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