[CYBERE] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 7.96%
YoY- -180.27%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 19,931 22,599 30,514 50,082 101,226 194,177 301,052 -36.37%
PBT -32,065 -19,014 -43,491 -142,456 -54,691 -3,667 95,666 -
Tax -5 -1,313 -1,822 -25 3,852 -125 -8,470 -71.00%
NP -32,070 -20,327 -45,313 -142,481 -50,839 -3,792 87,196 -
-
NP to SH -32,070 -20,218 -43,067 -142,440 -50,822 -4,413 87,196 -
-
Tax Rate - - - - - - 8.85% -
Total Cost 52,001 42,926 75,827 192,563 152,065 197,969 213,856 -20.97%
-
Net Worth 110,674 135,000 187,687 241,239 389,740 447,916 497,810 -22.14%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 190 18,768 - - 89,212 20,366 -
Div Payout % - 0.00% 0.00% - - 0.00% 23.36% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 110,674 135,000 187,687 241,239 389,740 447,916 497,810 -22.14%
NOSH 409,905 375,000 375,374 408,880 410,253 410,932 385,900 1.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -160.91% -89.95% -148.50% -284.50% -50.22% -1.95% 28.96% -
ROE -28.98% -14.98% -22.95% -59.05% -13.04% -0.99% 17.52% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.86 6.03 8.13 12.25 24.67 47.25 78.01 -37.01%
EPS -7.82 -5.39 -11.47 -34.84 -12.39 -1.07 22.60 -
DPS 0.00 0.05 5.00 0.00 0.00 21.71 5.28 -
NAPS 0.27 0.36 0.50 0.59 0.95 1.09 1.29 -22.92%
Adjusted Per Share Value based on latest NOSH - 408,880
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.71 13.28 17.93 29.44 59.50 114.13 176.94 -36.37%
EPS -18.85 -11.88 -25.31 -83.72 -29.87 -2.59 51.25 -
DPS 0.00 0.11 11.03 0.00 0.00 52.44 11.97 -
NAPS 0.6505 0.7935 1.1031 1.4179 2.2907 2.6326 2.9259 -22.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.14 0.25 0.565 0.395 0.48 0.89 1.96 -
P/RPS 2.88 4.15 6.95 3.22 1.95 1.88 2.51 2.31%
P/EPS -1.79 -4.64 -4.92 -1.13 -3.87 -82.88 8.67 -
EY -55.88 -21.57 -20.31 -88.19 -25.81 -1.21 11.53 -
DY 0.00 0.20 8.85 0.00 0.00 24.39 2.69 -
P/NAPS 0.52 0.69 1.13 0.67 0.51 0.82 1.52 -16.35%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/11/17 19/08/16 17/08/15 26/08/14 19/08/13 29/08/12 26/08/11 -
Price 0.155 0.245 0.40 0.42 0.51 0.77 1.53 -
P/RPS 3.19 4.07 4.92 3.43 2.07 1.63 1.96 8.44%
P/EPS -1.98 -4.54 -3.49 -1.21 -4.12 -71.70 6.77 -
EY -50.48 -22.01 -28.68 -82.94 -24.29 -1.39 14.77 -
DY 0.00 0.20 12.50 0.00 0.00 28.19 3.45 -
P/NAPS 0.57 0.68 0.80 0.71 0.54 0.71 1.19 -11.53%

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