[CYBERE] YoY Quarter Result on 31-Dec-2022 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 101.32%
YoY- 140.54%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 42,901 34,414 23,714 20,854 24,114 23,203 5,070 38.84%
PBT 3,821 3,555 -117 -4,540 -5,347 -5,928 -5,346 -
Tax -756 -517 289 343 849 -69 -3 133.91%
NP 3,065 3,038 172 -4,197 -4,498 -5,997 -5,349 -
-
NP to SH 3,067 3,050 172 -4,197 -4,498 -5,997 -5,349 -
-
Tax Rate 19.79% 14.54% - - - - - -
Total Cost 39,836 31,376 23,542 25,051 28,612 29,200 10,419 22.88%
-
Net Worth 251,857 235,066 198,285 173,586 223,183 235,582 110,674 13.47%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 251,857 235,066 198,285 173,586 223,183 235,582 110,674 13.47%
NOSH 1,679,048 1,679,048 1,321,905 1,239,905 1,239,905 1,239,905 409,905 24.19%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.14% 8.83% 0.73% -20.13% -18.65% -25.85% -105.50% -
ROE 1.22% 1.30% 0.09% -2.42% -2.02% -2.55% -4.83% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 2.56 2.05 1.79 1.68 1.94 1.87 1.24 11.78%
EPS 0.18 0.18 0.01 -0.34 -0.36 -0.48 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.15 0.14 0.18 0.19 0.27 -8.63%
Adjusted Per Share Value based on latest NOSH - 1,679,048
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 25.55 20.50 14.12 12.42 14.36 13.82 3.02 38.84%
EPS 1.83 1.82 0.10 -2.50 -2.68 -3.57 -3.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.40 1.1809 1.0338 1.3292 1.4031 0.6591 13.47%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.125 0.07 0.115 0.04 0.055 0.125 0.14 -
P/RPS 4.89 3.42 6.41 2.38 2.83 6.68 11.32 -12.10%
P/EPS 68.43 38.54 883.83 -11.82 -15.16 -25.84 -10.73 -
EY 1.46 2.60 0.11 -8.46 -6.60 -3.87 -9.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.77 0.29 0.31 0.66 0.52 7.45%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 28/02/23 27/08/21 19/08/20 23/08/19 27/08/18 30/11/17 -
Price 0.10 0.09 0.085 0.06 0.095 0.085 0.155 -
P/RPS 3.91 4.39 4.74 3.57 4.88 4.54 12.53 -16.38%
P/EPS 54.75 49.55 653.27 -17.73 -26.19 -17.57 -11.88 -
EY 1.83 2.02 0.15 -5.64 -3.82 -5.69 -8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.57 0.43 0.53 0.45 0.57 2.51%

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