[CYBERE] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -9.24%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 108,292 89,678 97,249 93,892 19,777 22,619 24,555 28.02%
PBT 4,168 -11,658 -39,377 -17,713 -28,856 -28,407 -20,098 -
Tax -415 2,266 2,443 545 -2 -19 -1,871 -22.17%
NP 3,753 -9,392 -36,934 -17,168 -28,858 -28,426 -21,969 -
-
NP to SH 3,753 -9,392 -36,934 -17,168 -28,858 -28,426 -21,738 -
-
Tax Rate 9.96% - - - - - - -
Total Cost 104,539 99,070 134,183 111,060 48,635 51,045 46,524 14.43%
-
Net Worth 198,285 198,384 198,384 235,582 81,995 116,583 142,914 5.60%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 198,285 198,384 198,384 235,582 81,995 116,583 142,914 5.60%
NOSH 1,321,905 1,239,905 1,239,905 1,239,905 409,979 409,905 376,089 23.28%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.47% -10.47% -37.98% -18.28% -145.92% -125.67% -89.47% -
ROE 1.89% -4.73% -18.62% -7.29% -35.19% -24.38% -15.21% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 8.19 7.23 7.84 7.57 4.82 6.01 6.53 3.84%
EPS 0.30 -0.76 -2.98 -1.38 -6.88 -7.56 -5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.16 0.19 0.20 0.31 0.38 -14.33%
Adjusted Per Share Value based on latest NOSH - 1,239,905
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 63.65 52.71 57.16 55.19 11.62 13.29 14.43 28.03%
EPS 2.21 -5.52 -21.71 -10.09 -16.96 -16.71 -12.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1654 1.166 1.166 1.3846 0.4819 0.6852 0.84 5.60%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.055 0.06 0.06 0.055 0.205 0.19 0.35 -
P/RPS 0.67 0.83 0.76 0.73 4.25 0.00 5.36 -29.26%
P/EPS 19.37 -7.92 -2.01 -3.97 -2.91 0.00 -6.06 -
EY 5.16 -12.62 -49.65 -25.17 -34.34 0.00 -16.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.38 0.29 1.03 0.00 0.92 -14.07%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/03/21 28/02/20 26/02/19 27/02/18 27/02/17 26/02/16 -
Price 0.065 0.07 0.045 0.045 0.22 0.15 0.30 -
P/RPS 0.79 0.97 0.57 0.59 4.56 0.00 4.59 -25.39%
P/EPS 22.89 -9.24 -1.51 -3.25 -3.13 0.00 -5.19 -
EY 4.37 -10.82 -66.19 -30.77 -31.99 0.00 -19.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.28 0.24 1.10 0.00 0.79 -9.63%

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