[CYBERE] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 5.92%
YoY- -46.88%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 78,280 95,234 92,634 19,848 25,224 29,092 45,058 9.63%
PBT -31,994 -18,744 -20,804 -22,826 -15,510 -19,066 -19,858 8.26%
Tax 1,898 3,228 -356 -8 -36 -30 -10 -
NP -30,096 -15,516 -21,160 -22,834 -15,546 -19,096 -19,868 7.15%
-
NP to SH -30,096 -15,516 -21,160 -22,834 -15,546 -18,868 -19,600 7.40%
-
Tax Rate - - - - - - - -
Total Cost 108,376 110,750 113,794 42,682 40,770 48,188 64,926 8.90%
-
Net Worth 173,586 223,183 235,582 110,674 135,182 187,928 241,924 -5.37%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 37,585 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 173,586 223,183 235,582 110,674 135,182 187,928 241,924 -5.37%
NOSH 1,239,905 1,239,905 1,239,905 409,905 375,507 375,856 410,041 20.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -38.45% -16.29% -22.84% -115.04% -61.63% -65.64% -44.09% -
ROE -17.34% -6.95% -8.98% -20.63% -11.50% -10.04% -8.10% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.31 7.68 7.47 4.84 6.72 7.74 10.99 -8.82%
EPS -2.42 -1.26 -1.70 -5.58 -4.14 -5.02 -4.78 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.14 0.18 0.19 0.27 0.36 0.50 0.59 -21.30%
Adjusted Per Share Value based on latest NOSH - 409,905
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 46.62 56.72 55.17 11.82 15.02 17.33 26.84 9.62%
EPS -17.92 -9.24 -12.60 -13.60 -9.26 -11.24 -11.67 7.40%
DPS 0.00 0.00 0.00 0.00 0.00 22.39 0.00 -
NAPS 1.0338 1.3292 1.4031 0.6591 0.8051 1.1193 1.4408 -5.37%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.04 0.055 0.125 0.14 0.25 0.565 0.395 -
P/RPS 0.63 0.72 1.67 2.89 3.72 7.30 3.59 -25.15%
P/EPS -1.65 -4.40 -7.32 -2.51 -6.04 -11.25 -8.26 -23.52%
EY -60.68 -22.75 -13.65 -39.79 -16.56 -8.88 -12.10 30.79%
DY 0.00 0.00 0.00 0.00 0.00 17.70 0.00 -
P/NAPS 0.29 0.31 0.66 0.52 0.69 1.13 0.67 -13.01%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 23/08/19 27/08/18 30/11/17 19/08/16 17/08/15 26/08/14 -
Price 0.06 0.095 0.085 0.155 0.245 0.40 0.42 -
P/RPS 0.95 1.24 1.14 3.20 3.65 5.17 3.82 -20.68%
P/EPS -2.47 -7.59 -4.98 -2.78 -5.92 -7.97 -8.79 -19.05%
EY -40.45 -13.17 -20.08 -35.94 -16.90 -12.55 -11.38 23.51%
DY 0.00 0.00 0.00 0.00 0.00 25.00 0.00 -
P/NAPS 0.43 0.53 0.45 0.57 0.68 0.80 0.71 -8.01%

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