[CYBERE] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -195.63%
YoY- -774.31%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 23,488 29,445 41,612 68,577 158,006 267,556 313,108 -35.03%
PBT -17,818 -15,729 -4,781 -179,798 -30,834 60,701 122,634 -
Tax -25 -1,276 -9 -6 10,272 -7,748 -22,237 -67.72%
NP -17,844 -17,005 -4,790 -179,805 -20,562 52,953 100,397 -
-
NP to SH -17,844 -16,766 -4,505 -179,769 -20,561 52,953 100,397 -
-
Tax Rate - - - - - 12.76% 18.13% -
Total Cost 41,332 46,450 46,402 248,382 178,569 214,602 212,710 -23.87%
-
Net Worth 143,466 165,658 254,035 311,549 434,740 520,266 334,657 -13.15%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 250 - - 80,057 22,134 26,028 -
Div Payout % - 0.00% - - 0.00% 41.80% 25.93% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 143,466 165,658 254,035 311,549 434,740 520,266 334,657 -13.15%
NOSH 409,905 376,496 407,108 409,933 410,132 397,150 278,881 6.62%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -75.97% -57.75% -11.51% -262.19% -13.01% 19.79% 32.06% -
ROE -12.44% -10.12% -1.77% -57.70% -4.73% 10.18% 30.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.73 7.82 10.22 16.73 38.53 67.37 112.27 -39.06%
EPS -4.75 -4.45 -1.11 -43.85 -5.01 13.33 36.00 -
DPS 0.00 0.07 0.00 0.00 19.52 5.57 9.33 -
NAPS 0.35 0.44 0.624 0.76 1.06 1.31 1.20 -18.54%
Adjusted Per Share Value based on latest NOSH - 409,984
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.81 17.31 24.46 40.31 92.87 157.26 184.03 -35.02%
EPS -10.49 -9.85 -2.65 -105.66 -12.08 31.12 59.01 -
DPS 0.00 0.15 0.00 0.00 47.05 13.01 15.30 -
NAPS 0.8432 0.9737 1.4931 1.8311 2.5552 3.0579 1.967 -13.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.23 0.46 0.41 0.41 0.61 1.10 3.33 -
P/RPS 4.01 5.88 4.01 2.45 1.58 1.63 2.97 5.12%
P/EPS -5.28 -10.33 -37.05 -0.93 -12.17 8.25 9.25 -
EY -18.93 -9.68 -2.70 -106.96 -8.22 12.12 10.81 -
DY 0.00 0.14 0.00 0.00 32.00 5.07 2.80 -
P/NAPS 0.66 1.05 0.66 0.54 0.58 0.84 2.77 -21.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 27/11/15 20/11/14 26/11/13 29/11/12 18/11/11 22/11/10 -
Price 0.21 0.385 0.74 0.37 0.62 1.20 2.14 -
P/RPS 3.66 4.92 7.24 2.21 1.61 1.78 1.91 11.43%
P/EPS -4.82 -8.65 -66.87 -0.84 -12.37 9.00 5.94 -
EY -20.73 -11.57 -1.50 -118.52 -8.09 11.11 16.82 -
DY 0.00 0.17 0.00 0.00 31.48 4.64 4.36 -
P/NAPS 0.60 0.88 1.19 0.49 0.58 0.92 1.78 -16.56%

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