[CYBERE] YoY 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- 178.49%
YoY- 10.26%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
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 38,409 31,043 24,726 18,286 23,503 23,114 4,854 37.44%
PBT 3,080 1,843 641 -11,457 -4,025 -4,474 -6,067 -
Tax -1,088 -328 298 606 765 -109 -1 193.00%
NP 1,992 1,515 939 -10,851 -3,260 -4,583 -6,068 -
-
NP to SH 2,005 1,515 939 -10,851 -3,260 -4,583 -6,068 -
-
Tax Rate 35.32% 17.80% -46.49% - - - - -
Total Cost 36,417 29,528 23,787 29,137 26,763 27,697 10,922 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% 4.88% 3.80% -59.34% -13.87% -19.83% -125.01% -
ROE 0.80% 0.72% 0.44% -5.83% -1.46% -1.95% -5.29% -
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 2.29 2.35 1.87 1.47 1.90 1.86 1.18 10.73%
EPS 0.12 0.11 0.08 -0.88 -0.26 -0.37 -1.48 -
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 22.88 18.49 14.73 10.89 14.00 13.77 2.89 37.45%
EPS 1.19 0.90 0.56 -6.46 -1.94 -2.73 -3.61 -
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 4.81 2.34 6.15 1.36 2.37 9.39 15.62 -16.56%
P/EPS 92.12 47.99 161.89 -2.29 -17.12 -47.35 -12.50 -
EY 1.09 2.08 0.62 -43.76 -5.84 -2.11 -8.00 -
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 4.81 2.55 8.02 2.71 2.37 6.97 13.09 -14.26%
P/EPS 92.12 52.35 211.17 -4.57 -17.12 -35.17 -10.47 -
EY 1.09 1.91 0.47 -21.88 -5.84 -2.84 -9.55 -
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