[CYBERE] YoY 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- -486.48%
YoY- -1264.83%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
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 5,004 7,538 8,680 15,556 35,030 61,198 80,678 -37.05%
PBT -5,609 -2,264 6,343 -104,436 -11,957 10,082 34,199 -
Tax -1 -942 -2 -1 4,305 -4,533 -8,014 -77.61%
NP -5,610 -3,206 6,341 -104,437 -7,652 5,549 26,185 -
-
NP to SH -5,610 -3,206 6,421 -104,423 -7,651 5,549 26,185 -
-
Tax Rate - - 0.03% - - 44.96% 23.43% -
Total Cost 10,614 10,744 2,339 119,993 42,682 55,649 54,493 -23.84%
-
Net Worth 143,466 167,933 253,588 311,588 433,693 726,918 349,133 -13.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 190 - - - 23,194 20,366 -
Div Payout % - 0.00% - - - 418.00% 77.78% -
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 143,466 167,933 253,588 311,588 433,693 726,918 349,133 -13.76%
NOSH 409,905 381,666 406,392 409,984 409,144 554,900 290,944 5.87%
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 -112.11% -42.53% 73.05% -671.36% -21.84% 9.07% 32.46% -
ROE -3.91% -1.91% 2.53% -33.51% -1.76% 0.76% 7.50% -
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 1.22 1.98 2.14 3.79 8.56 11.03 27.73 -40.55%
EPS -1.49 -0.84 1.58 -25.47 -1.87 1.00 9.00 -
DPS 0.00 0.05 0.00 0.00 0.00 4.18 7.00 -
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 2.98 4.49 5.17 9.26 20.86 36.45 48.05 -37.05%
EPS -3.34 -1.91 3.82 -62.19 -4.56 3.30 15.60 -
DPS 0.00 0.11 0.00 0.00 0.00 13.81 12.13 -
NAPS 0.8545 1.0002 1.5103 1.8557 2.583 4.3294 2.0794 -13.76%
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 18.84 23.29 19.20 10.81 7.12 9.97 12.01 7.78%
P/EPS -16.81 -54.76 25.95 -1.61 -32.62 110.00 37.00 -
EY -5.95 -1.83 3.85 -62.12 -3.07 0.91 2.70 -
DY 0.00 0.11 0.00 0.00 0.00 3.80 2.10 -
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 17.20 19.49 34.65 9.75 7.24 10.88 7.72 14.27%
P/EPS -15.34 -45.83 46.84 -1.45 -33.16 120.00 23.78 -
EY -6.52 -2.18 2.14 -68.84 -3.02 0.83 4.21 -
DY 0.00 0.13 0.00 0.00 0.00 3.48 3.27 -
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