[CYBERE] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -25.3%
YoY- -29.92%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 97,249 93,892 14,109 22,619 24,533 38,497 63,430 7.37%
PBT -39,377 -17,713 -19,686 -28,407 -20,792 -43,887 -162,940 -21.06%
Tax 2,443 545 -4 -19 -1,310 -1,812 -24 -
NP -36,934 -17,168 -19,690 -28,426 -22,102 -45,699 -162,964 -21.90%
-
NP to SH -36,934 -17,168 -19,690 -28,426 -21,879 -43,706 -162,771 -21.89%
-
Tax Rate - - - - - - - -
Total Cost 134,183 111,060 33,799 51,045 46,635 84,196 226,394 -8.34%
-
Net Worth 198,384 235,582 0 116,583 142,702 208,460 250,100 -3.78%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 18,959 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 198,384 235,582 0 116,583 142,702 208,460 250,100 -3.78%
NOSH 1,239,905 1,239,905 408,844 409,905 375,532 399,350 409,999 20.24%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -37.98% -18.28% -139.56% -125.67% -90.09% -118.71% -256.92% -
ROE -18.62% -7.29% 0.00% -24.38% -15.33% -20.97% -65.08% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.84 7.57 3.45 6.01 6.53 9.64 15.47 -10.70%
EPS -2.98 -1.38 -4.82 -7.56 -5.83 -10.94 -39.70 -35.03%
DPS 0.00 0.00 0.00 0.00 5.05 0.00 0.00 -
NAPS 0.16 0.19 0.00 0.31 0.38 0.522 0.61 -19.98%
Adjusted Per Share Value based on latest NOSH - 409,905
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 57.92 55.92 8.40 13.47 14.61 22.93 37.78 7.37%
EPS -22.00 -10.22 -11.73 -16.93 -13.03 -26.03 -96.94 -21.89%
DPS 0.00 0.00 0.00 0.00 11.29 0.00 0.00 -
NAPS 1.1815 1.4031 0.00 0.6943 0.8499 1.2415 1.4895 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.06 0.055 0.205 0.19 0.35 0.685 0.36 -
P/RPS 0.76 0.73 5.94 3.16 5.36 7.11 2.33 -17.02%
P/EPS -2.01 -3.97 -4.26 -2.51 -6.01 -6.26 -0.91 14.11%
EY -49.65 -25.17 -23.49 -39.78 -16.65 -15.98 -110.28 -12.44%
DY 0.00 0.00 0.00 0.00 14.43 0.00 0.00 -
P/NAPS 0.38 0.29 0.00 0.61 0.92 1.31 0.59 -7.06%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 26/02/19 27/02/18 27/02/17 26/02/16 30/01/15 28/02/14 -
Price 0.045 0.045 0.22 0.15 0.30 0.66 0.30 -
P/RPS 0.57 0.59 6.38 2.49 4.59 6.85 1.94 -18.45%
P/EPS -1.51 -3.25 -4.57 -1.98 -5.15 -6.03 -0.76 12.11%
EY -66.19 -30.77 -21.89 -50.39 -19.42 -16.58 -132.33 -10.89%
DY 0.00 0.00 0.00 0.00 16.83 0.00 0.00 -
P/NAPS 0.28 0.24 0.00 0.48 0.79 1.26 0.49 -8.90%

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