[CYBERE] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 384.72%
YoY- 142.48%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 41,722 30,210 34,597 26,887 25,453 23,366 5,668 35.93%
PBT 1,742 2,230 2,480 7,706 -20,610 -2,000 -9,307 -
Tax 1,137 -1,700 -1,212 1,012 89 548 5 130.41%
NP 2,879 530 1,268 8,718 -20,521 -1,452 -9,302 -
-
NP to SH 2,880 567 1,268 8,718 -20,521 -1,452 -9,302 -
-
Tax Rate -65.27% 76.23% 48.87% -13.13% - - - -
Total Cost 38,843 29,680 33,329 18,169 45,974 24,818 14,970 15.79%
-
Net Worth 256,894 235,066 198,285 198,384 198,384 235,582 81,768 19.25%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 256,894 235,066 198,285 198,384 198,384 235,582 81,768 19.25%
NOSH 167,904 1,679,048 1,321,905 1,239,905 1,239,905 1,239,905 408,844 -12.79%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.90% 1.75% 3.67% 32.42% -80.62% -6.21% -164.11% -
ROE 1.12% 0.24% 0.64% 4.39% -10.34% -0.62% -11.38% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.85 1.80 2.62 2.17 2.05 1.88 1.39 55.81%
EPS 1.72 0.07 0.10 0.70 -1.66 -0.12 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 0.14 0.15 0.16 0.16 0.19 0.20 36.74%
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.85 17.99 20.61 16.01 15.16 13.92 3.38 35.91%
EPS 1.72 0.34 0.76 5.19 -12.22 -0.86 -5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.40 1.1809 1.1815 1.1815 1.4031 0.487 19.25%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.86 0.105 0.055 0.06 0.06 0.055 0.205 -
P/RPS 3.46 5.84 2.10 2.77 2.92 2.92 14.79 -20.02%
P/EPS 50.14 310.93 57.34 8.53 -3.63 -46.97 -9.01 -
EY 1.99 0.32 1.74 11.72 -27.58 -2.13 -11.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.37 0.38 0.38 0.29 1.03 -8.94%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/08/24 28/08/23 28/02/22 26/03/21 28/02/20 26/02/19 27/02/18 -
Price 0.755 0.13 0.065 0.07 0.045 0.045 0.22 -
P/RPS 3.04 7.23 2.48 3.23 2.19 2.39 15.87 -22.44%
P/EPS 44.02 384.97 67.76 9.96 -2.72 -38.43 -9.67 -
EY 2.27 0.26 1.48 10.04 -36.78 -2.60 -10.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.93 0.43 0.44 0.28 0.24 1.10 -11.69%

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