[CYBERE] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 217.19%
YoY- 106.15%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 4,185 5,004 7,538 8,680 15,556 35,030 61,198 -36.02%
PBT -8,136 -5,609 -2,264 6,343 -104,436 -11,957 10,082 -
Tax 0 -1 -942 -2 -1 4,305 -4,533 -
NP -8,136 -5,610 -3,206 6,341 -104,437 -7,652 5,549 -
-
NP to SH -8,136 -5,610 -3,206 6,421 -104,423 -7,651 5,549 -
-
Tax Rate - - - 0.03% - - 44.96% -
Total Cost 12,321 10,614 10,744 2,339 119,993 42,682 55,649 -22.20%
-
Net Worth 102,211 143,466 167,933 253,588 311,588 433,693 726,918 -27.86%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 190 - - - 23,194 -
Div Payout % - - 0.00% - - - 418.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 102,211 143,466 167,933 253,588 311,588 433,693 726,918 -27.86%
NOSH 408,844 409,905 381,666 406,392 409,984 409,144 554,900 -4.95%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -194.41% -112.11% -42.53% 73.05% -671.36% -21.84% 9.07% -
ROE -7.96% -3.91% -1.91% 2.53% -33.51% -1.76% 0.76% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.02 1.22 1.98 2.14 3.79 8.56 11.03 -32.72%
EPS -1.99 -1.49 -0.84 1.58 -25.47 -1.87 1.00 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 4.18 -
NAPS 0.25 0.35 0.44 0.624 0.76 1.06 1.31 -24.10%
Adjusted Per Share Value based on latest NOSH - 406,392
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.46 2.94 4.43 5.10 9.14 20.59 35.97 -36.02%
EPS -4.78 -3.30 -1.88 3.77 -61.37 -4.50 3.26 -
DPS 0.00 0.00 0.11 0.00 0.00 0.00 13.63 -
NAPS 0.6007 0.8432 0.987 1.4905 1.8314 2.549 4.2725 -27.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.165 0.23 0.46 0.41 0.41 0.61 1.10 -
P/RPS 16.12 18.84 23.29 19.20 10.81 7.12 9.97 8.32%
P/EPS -8.29 -16.81 -54.76 25.95 -1.61 -32.62 110.00 -
EY -12.06 -5.95 -1.83 3.85 -62.12 -3.07 0.91 -
DY 0.00 0.00 0.11 0.00 0.00 0.00 3.80 -
P/NAPS 0.66 0.66 1.05 0.66 0.54 0.58 0.84 -3.93%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 15/11/16 27/11/15 20/11/14 26/11/13 29/11/12 18/11/11 -
Price 0.155 0.21 0.385 0.74 0.37 0.62 1.20 -
P/RPS 15.14 17.20 19.49 34.65 9.75 7.24 10.88 5.65%
P/EPS -7.79 -15.34 -45.83 46.84 -1.45 -33.16 120.00 -
EY -12.84 -6.52 -2.18 2.14 -68.84 -3.02 0.83 -
DY 0.00 0.00 0.13 0.00 0.00 0.00 3.48 -
P/NAPS 0.62 0.60 0.88 1.19 0.49 0.58 0.92 -6.36%

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