[CYBERE] YoY Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 17.6%
YoY- 40.76%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 153,636 115,429 98,904 73,144 94,012 92,456 19,416 37.44%
PBT 12,320 5,070 2,564 -45,828 -16,100 -17,896 -24,268 -
Tax -4,352 -406 1,192 2,424 3,060 -436 -4 193.00%
NP 7,968 4,664 3,756 -43,404 -13,040 -18,332 -24,272 -
-
NP to SH 8,020 4,664 3,756 -43,404 -13,040 -18,332 -24,272 -
-
Tax Rate 35.32% 8.01% -46.49% - - - - -
Total Cost 145,668 110,765 95,148 116,548 107,052 110,788 43,688 20.34%
-
Net Worth 251,857 211,504 211,504 185,985 223,183 235,582 114,773 12.84%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 251,857 211,504 211,504 185,985 223,183 235,582 114,773 12.84%
NOSH 1,679,048 1,321,905 1,321,905 1,239,905 1,239,905 1,239,905 409,905 24.20%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.19% 4.04% 3.80% -59.34% -13.87% -19.83% -125.01% -
ROE 3.18% 2.21% 1.78% -23.34% -5.84% -7.78% -21.15% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 9.15 8.73 7.48 5.90 7.58 7.46 4.74 10.64%
EPS 0.48 0.35 0.32 -3.52 -1.04 -1.48 -5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.16 0.15 0.18 0.19 0.28 -9.15%
Adjusted Per Share Value based on latest NOSH - 1,321,905
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 91.50 68.75 58.90 43.56 55.99 55.06 11.56 37.44%
EPS 4.78 2.78 2.24 -25.85 -7.77 -10.92 -14.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.2597 1.2597 1.1077 1.3292 1.4031 0.6836 12.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.11 0.055 0.115 0.02 0.045 0.175 0.185 -
P/RPS 1.20 0.63 1.54 0.34 0.59 2.35 3.91 -16.60%
P/EPS 23.03 15.59 40.47 -0.57 -4.28 -11.84 -3.12 -
EY 4.34 6.41 2.47 -175.03 -23.37 -8.45 -32.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.34 0.72 0.13 0.25 0.92 0.66 1.56%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/11/23 29/11/22 31/05/21 30/06/20 24/05/19 25/05/18 30/11/17 -
Price 0.11 0.06 0.15 0.04 0.045 0.13 0.155 -
P/RPS 1.20 0.69 2.00 0.68 0.59 1.74 3.27 -14.28%
P/EPS 23.03 17.01 52.79 -1.14 -4.28 -8.79 -2.62 -
EY 4.34 5.88 1.89 -87.51 -23.37 -11.37 -38.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.38 0.94 0.27 0.25 0.68 0.55 4.44%

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