[CYBERE] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -22.2%
YoY- -66.5%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 70,526 19,112 20,065 29,372 43,206 81,752 168,009 -13.46%
PBT -15,850 -34,592 -22,359 -52,098 -31,677 -147,170 -25,706 -7.73%
Tax -3 -4 -372 -2,762 -26 -454 8,713 -
NP -15,853 -34,596 -22,731 -54,860 -31,703 -147,624 -16,993 -1.15%
-
NP to SH -15,853 -34,596 -22,687 -52,629 -31,609 -147,581 -17,613 -1.73%
-
Tax Rate - - - - - - - -
Total Cost 86,379 53,708 42,796 84,232 74,909 229,376 185,002 -11.91%
-
Net Worth 235,582 102,211 143,466 167,933 253,588 311,588 433,693 -9.66%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 18,959 - - 66,018 -
Div Payout % - - - 0.00% - - 0.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 235,582 102,211 143,466 167,933 253,588 311,588 433,693 -9.66%
NOSH 1,239,905 408,844 409,905 381,666 406,392 409,984 409,144 20.28%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -22.48% -181.02% -113.29% -186.78% -73.38% -180.58% -10.11% -
ROE -6.73% -33.85% -15.81% -31.34% -12.46% -47.36% -4.06% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.69 4.67 4.90 7.70 10.63 19.94 41.06 -28.05%
EPS -1.28 -8.46 -5.53 -13.79 -7.78 -36.00 -4.30 -18.27%
DPS 0.00 0.00 0.00 4.97 0.00 0.00 16.04 -
NAPS 0.19 0.25 0.35 0.44 0.624 0.76 1.06 -24.90%
Adjusted Per Share Value based on latest NOSH - 381,666
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.00 11.38 11.95 17.49 25.73 48.69 100.06 -13.46%
EPS -9.44 -20.60 -13.51 -31.34 -18.83 -87.90 -10.49 -1.74%
DPS 0.00 0.00 0.00 11.29 0.00 0.00 39.32 -
NAPS 1.4031 0.6087 0.8545 1.0002 1.5103 1.8557 2.583 -9.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.07 0.165 0.23 0.46 0.41 0.41 0.61 -
P/RPS 1.23 3.53 4.70 5.98 3.86 2.06 1.49 -3.14%
P/EPS -5.47 -1.95 -4.16 -3.34 -5.27 -1.14 -14.17 -14.66%
EY -18.27 -51.28 -24.06 -29.98 -18.97 -87.80 -7.06 17.16%
DY 0.00 0.00 0.00 10.80 0.00 0.00 26.30 -
P/NAPS 0.37 0.66 0.66 1.05 0.66 0.54 0.58 -7.21%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 30/11/17 15/11/16 27/11/15 20/11/14 26/11/13 29/11/12 -
Price 0.06 0.155 0.21 0.385 0.74 0.37 0.62 -
P/RPS 1.05 3.32 4.29 5.00 6.96 1.86 1.51 -5.87%
P/EPS -4.69 -1.83 -3.79 -2.79 -9.51 -1.03 -14.40 -17.04%
EY -21.31 -54.59 -26.36 -35.82 -10.51 -97.29 -6.94 20.54%
DY 0.00 0.00 0.00 12.90 0.00 0.00 25.87 -
P/NAPS 0.32 0.62 0.60 0.88 1.19 0.49 0.58 -9.43%

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