[CYBERE] YoY Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 26.48%
YoY- 54.92%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 162,620 120,986 96,880 78,280 95,234 92,634 19,848 38.16%
PBT 13,802 7,358 1,048 -31,994 -18,744 -20,804 -22,826 -
Tax -3,688 -822 1,174 1,898 3,228 -356 -8 156.66%
NP 10,114 6,536 2,222 -30,096 -15,516 -21,160 -22,834 -
-
NP to SH 10,144 6,548 2,222 -30,096 -15,516 -21,160 -22,834 -
-
Tax Rate 26.72% 11.17% -112.02% - - - - -
Total Cost 152,506 114,450 94,658 108,376 110,750 113,794 42,682 21.61%
-
Net Worth 251,857 235,066 198,285 173,586 223,183 235,582 110,674 13.47%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 251,857 235,066 198,285 173,586 223,183 235,582 110,674 13.47%
NOSH 1,679,048 1,679,048 1,321,905 1,239,905 1,239,905 1,239,905 409,905 24.19%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.22% 5.40% 2.29% -38.45% -16.29% -22.84% -115.04% -
ROE 4.03% 2.79% 1.12% -17.34% -6.95% -8.98% -20.63% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.69 7.21 7.33 6.31 7.68 7.47 4.84 11.25%
EPS 0.60 0.39 0.18 -2.42 -1.26 -1.70 -5.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.15 0.14 0.18 0.19 0.27 -8.63%
Adjusted Per Share Value based on latest NOSH - 1,679,048
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 95.58 71.11 56.94 46.01 55.97 54.45 11.67 38.15%
EPS 5.96 3.85 1.31 -17.69 -9.12 -12.44 -13.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4803 1.3816 1.1654 1.0203 1.3118 1.3846 0.6505 13.46%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.125 0.07 0.115 0.04 0.055 0.125 0.14 -
P/RPS 1.29 0.97 1.57 0.63 0.72 1.67 2.89 -11.65%
P/EPS 20.69 17.95 68.42 -1.65 -4.40 -7.32 -2.51 -
EY 4.83 5.57 1.46 -60.68 -22.75 -13.65 -39.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.77 0.29 0.31 0.66 0.52 7.45%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 28/02/23 27/08/21 19/08/20 23/08/19 27/08/18 30/11/17 -
Price 0.10 0.09 0.085 0.06 0.095 0.085 0.155 -
P/RPS 1.03 1.25 1.16 0.95 1.24 1.14 3.20 -15.98%
P/EPS 16.55 23.08 50.57 -2.47 -7.59 -4.98 -2.78 -
EY 6.04 4.33 1.98 -40.45 -13.17 -20.08 -35.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.57 0.43 0.53 0.45 0.57 2.51%

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