[CYBERE] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 49.11%
YoY- 113.72%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 161,313 154,459 98,260 83,721 95,728 94,034 18,812 39.15%
PBT 13,136 9,289 2,250 -25,818 -25,022 -20,950 -26,065 -
Tax -3,402 -875 1,062 1,672 3,138 -4 -9 149.05%
NP 9,733 8,414 3,313 -24,146 -21,884 -20,954 -26,074 -
-
NP to SH 9,754 8,454 3,313 -24,146 -21,884 -20,954 -26,074 -
-
Tax Rate 25.90% 9.42% -47.20% - - - - -
Total Cost 151,580 146,045 94,946 107,867 117,612 114,989 44,886 20.57%
-
Net Worth 255,215 235,066 198,285 173,586 210,783 235,582 102,494 15.05%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 255,215 235,066 198,285 173,586 210,783 235,582 102,494 15.05%
NOSH 167,904 1,679,048 1,321,905 1,239,905 1,239,905 1,239,905 409,979 -12.82%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.03% 5.45% 3.37% -28.84% -22.86% -22.28% -138.61% -
ROE 3.82% 3.60% 1.67% -13.91% -10.38% -8.89% -25.44% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 96.07 9.20 7.43 6.75 7.72 7.58 4.59 59.61%
EPS 5.81 0.50 0.27 -1.95 -1.76 -1.69 -6.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 0.14 0.15 0.14 0.17 0.19 0.25 31.98%
Adjusted Per Share Value based on latest NOSH - 1,321,905
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 96.07 91.99 58.52 49.86 57.01 56.00 11.20 39.15%
EPS 5.81 5.03 1.97 -14.38 -13.03 -12.48 -15.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.40 1.1809 1.0338 1.2554 1.4031 0.6104 15.05%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.96 0.13 0.085 0.05 0.07 0.07 0.165 -
P/RPS 1.00 1.41 1.14 0.74 0.91 0.92 3.60 -17.87%
P/EPS 16.52 25.82 33.91 -2.57 -3.97 -4.14 -2.59 -
EY 6.05 3.87 2.95 -38.95 -25.21 -24.14 -38.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.93 0.57 0.36 0.41 0.37 0.66 -0.71%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/05/24 26/05/23 29/11/21 27/11/20 22/11/19 23/11/18 30/11/17 -
Price 0.81 0.095 0.06 0.055 0.075 0.06 0.155 -
P/RPS 0.84 1.03 0.81 0.81 0.97 0.79 3.38 -19.26%
P/EPS 13.94 18.87 23.94 -2.82 -4.25 -3.55 -2.44 -
EY 7.17 5.30 4.18 -35.41 -23.53 -28.17 -41.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.40 0.39 0.44 0.32 0.62 -2.38%

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