[CYBERE] YoY TTM Result on 30-Sep-2023 [#1]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 6.96%
YoY- 57.95%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 166,046 136,506 121,169 96,118 92,032 94,281 32,369 28.56%
PBT 11,885 10,796 6,283 440 -46,809 -17,264 -18,093 -
Tax -1,250 -3,358 -1,517 1,958 2,284 1,419 -112 44.88%
NP 10,635 7,438 4,766 2,398 -44,525 -15,845 -18,205 -
-
NP to SH 10,640 7,528 4,766 2,398 -44,525 -15,845 -18,205 -
-
Tax Rate 10.52% 31.10% 24.14% -445.00% - - - -
Total Cost 155,411 129,068 116,403 93,720 136,557 110,126 50,574 18.83%
-
Net Worth 261,673 251,857 211,504 211,504 185,985 223,183 235,582 1.62%
Dividend
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 261,673 251,857 211,504 211,504 185,985 223,183 235,582 1.62%
NOSH 167,739 1,679,048 1,321,905 1,321,905 1,239,905 1,239,905 1,239,905 -26.46%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.40% 5.45% 3.93% 2.49% -48.38% -16.81% -56.24% -
ROE 4.07% 2.99% 2.25% 1.13% -23.94% -7.10% -7.73% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 98.99 8.13 9.17 7.27 7.42 7.60 2.61 74.84%
EPS 6.34 0.45 0.36 0.18 -3.59 -1.28 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 0.15 0.16 0.16 0.15 0.18 0.19 38.20%
Adjusted Per Share Value based on latest NOSH - 1,679,048
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 97.59 80.23 71.22 56.49 54.09 55.41 19.02 28.57%
EPS 6.25 4.42 2.80 1.41 -26.17 -9.31 -10.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.538 1.4803 1.2431 1.2431 1.0931 1.3118 1.3846 1.62%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.70 0.11 0.055 0.115 0.02 0.045 0.175 -
P/RPS 0.71 1.35 0.60 1.58 0.27 0.59 6.70 -29.17%
P/EPS 11.04 24.53 15.25 63.39 -0.56 -3.52 -11.92 -
EY 9.06 4.08 6.56 1.58 -179.55 -28.40 -8.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.73 0.34 0.72 0.13 0.25 0.92 -10.40%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/11/24 24/11/23 29/11/22 31/05/21 30/06/20 24/05/19 25/05/18 -
Price 0.69 0.11 0.06 0.15 0.04 0.045 0.13 -
P/RPS 0.70 1.35 0.65 2.06 0.54 0.59 4.98 -26.03%
P/EPS 10.88 24.53 16.64 82.69 -1.11 -3.52 -8.85 -
EY 9.19 4.08 6.01 1.21 -89.77 -28.40 -11.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.73 0.38 0.94 0.27 0.25 0.68 -6.47%

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