[CYBERE] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -14.33%
YoY- 38.16%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 26,887 25,453 23,366 5,668 5,003 2,471 7,288 24.28%
PBT 7,706 -20,610 -2,000 -9,307 -15,043 -8,301 -40,301 -
Tax 1,012 89 548 5 0 -914 -1,805 -
NP 8,718 -20,521 -1,452 -9,302 -15,043 -9,215 -42,106 -
-
NP to SH 8,718 -20,521 -1,452 -9,302 -15,043 -9,163 -40,054 -
-
Tax Rate -13.13% - - - - - - -
Total Cost 18,169 45,974 24,818 14,970 20,046 11,686 49,394 -15.34%
-
Net Worth 198,384 198,384 235,582 81,768 116,583 142,702 208,460 -0.82%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 198,384 198,384 235,582 81,768 116,583 142,702 208,460 -0.82%
NOSH 1,239,905 1,239,905 1,239,905 408,844 409,905 375,532 399,350 20.76%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 32.42% -80.62% -6.21% -164.11% -300.68% -372.93% -577.74% -
ROE 4.39% -10.34% -0.62% -11.38% -12.90% -6.42% -19.21% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.17 2.05 1.88 1.39 1.33 0.66 1.82 2.97%
EPS 0.70 -1.66 -0.12 -2.04 -4.00 -2.44 -10.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.19 0.20 0.31 0.38 0.522 -17.87%
Adjusted Per Share Value based on latest NOSH - 408,844
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.80 14.96 13.73 3.33 2.94 1.45 4.28 24.29%
EPS 5.12 -12.06 -0.85 -5.47 -8.84 -5.39 -23.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.166 1.166 1.3846 0.4806 0.6852 0.8387 1.2252 -0.82%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.06 0.06 0.055 0.205 0.19 0.35 0.685 -
P/RPS 2.77 2.92 2.92 14.79 0.00 53.19 37.53 -35.20%
P/EPS 8.53 -3.63 -46.97 -9.01 0.00 -14.34 -6.83 -
EY 11.72 -27.58 -2.13 -11.10 0.00 -6.97 -14.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.29 1.03 0.00 0.92 1.31 -18.62%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/03/21 28/02/20 26/02/19 27/02/18 27/02/17 26/02/16 30/01/15 -
Price 0.07 0.045 0.045 0.22 0.15 0.30 0.66 -
P/RPS 3.23 2.19 2.39 15.87 0.00 45.59 36.17 -33.11%
P/EPS 9.96 -2.72 -38.43 -9.67 0.00 -12.30 -6.58 -
EY 10.04 -36.78 -2.60 -10.34 0.00 -8.13 -15.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.24 1.10 0.00 0.79 1.26 -16.07%

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