[CYBERE] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 43.09%
YoY- 30.73%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 89,678 97,249 93,892 14,109 22,619 24,533 38,497 15.12%
PBT -11,658 -39,377 -17,713 -19,686 -28,407 -20,792 -43,887 -19.80%
Tax 2,266 2,443 545 -4 -19 -1,310 -1,812 -
NP -9,392 -36,934 -17,168 -19,690 -28,426 -22,102 -45,699 -23.16%
-
NP to SH -9,392 -36,934 -17,168 -19,690 -28,426 -21,879 -43,706 -22.58%
-
Tax Rate - - - - - - - -
Total Cost 99,070 134,183 111,060 33,799 51,045 46,635 84,196 2.74%
-
Net Worth 198,384 198,384 235,582 0 116,583 142,702 208,460 -0.82%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 18,959 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 198,384 198,384 235,582 0 116,583 142,702 208,460 -0.82%
NOSH 1,239,905 1,239,905 1,239,905 408,844 409,905 375,532 399,350 20.76%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -10.47% -37.98% -18.28% -139.56% -125.67% -90.09% -118.71% -
ROE -4.73% -18.62% -7.29% 0.00% -24.38% -15.33% -20.97% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.23 7.84 7.57 3.45 6.01 6.53 9.64 -4.67%
EPS -0.76 -2.98 -1.38 -4.82 -7.56 -5.83 -10.94 -35.85%
DPS 0.00 0.00 0.00 0.00 0.00 5.05 0.00 -
NAPS 0.16 0.16 0.19 0.00 0.31 0.38 0.522 -17.87%
Adjusted Per Share Value based on latest NOSH - 408,844
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 52.71 57.16 55.19 8.29 13.29 14.42 22.63 15.11%
EPS -5.52 -21.71 -10.09 -11.57 -16.71 -12.86 -25.69 -22.58%
DPS 0.00 0.00 0.00 0.00 0.00 11.14 0.00 -
NAPS 1.166 1.166 1.3846 0.00 0.6852 0.8387 1.2252 -0.82%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.06 0.06 0.055 0.205 0.19 0.35 0.685 -
P/RPS 0.83 0.76 0.73 5.94 3.16 5.36 7.11 -30.06%
P/EPS -7.92 -2.01 -3.97 -4.26 -2.51 -6.01 -6.26 3.99%
EY -12.62 -49.65 -25.17 -23.49 -39.78 -16.65 -15.98 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 14.43 0.00 -
P/NAPS 0.38 0.38 0.29 0.00 0.61 0.92 1.31 -18.62%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/03/21 28/02/20 26/02/19 27/02/18 27/02/17 26/02/16 30/01/15 -
Price 0.07 0.045 0.045 0.22 0.15 0.30 0.66 -
P/RPS 0.97 0.57 0.59 6.38 2.49 4.59 6.85 -27.78%
P/EPS -9.24 -1.51 -3.25 -4.57 -1.98 -5.15 -6.03 7.36%
EY -10.82 -66.19 -30.77 -21.89 -50.39 -19.42 -16.58 -6.86%
DY 0.00 0.00 0.00 0.00 0.00 16.83 0.00 -
P/NAPS 0.44 0.28 0.24 0.00 0.48 0.79 1.26 -16.07%

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