[CYBERE] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[CYBERE] CYBERJAYA EDUCATION GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -106.74%
YoY- -115.13%
Quarter Report
Latest QR
Upcoming QR
CYBERE's Result
CYBERE's Financial Summary
View:
Show?
TTM Result
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 129,140 108,292 89,678 97,249 93,892 14,109 22,619 30.74%
PBT 9,559 4,168 -11,658 -39,377 -17,713 -19,686 -28,407 -
Tax -2,598 -415 2,266 2,443 545 -4 -19 113.14%
NP 6,961 3,753 -9,392 -36,934 -17,168 -19,690 -28,426 -
-
NP to SH 7,038 3,753 -9,392 -36,934 -17,168 -19,690 -28,426 -
-
Tax Rate 27.18% 9.96% - - - - - -
Total Cost 122,179 104,539 99,070 134,183 111,060 33,799 51,045 14.37%
-
Net Worth 235,066 198,285 198,384 198,384 235,582 0 116,583 11.39%
Dividend
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 235,066 198,285 198,384 198,384 235,582 0 116,583 11.39%
NOSH 1,679,048 1,321,905 1,239,905 1,239,905 1,239,905 408,844 409,905 24.23%
Ratio Analysis
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.39% 3.47% -10.47% -37.98% -18.28% -139.56% -125.67% -
ROE 2.99% 1.89% -4.73% -18.62% -7.29% 0.00% -24.38% -
Per Share
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.69 8.19 7.23 7.84 7.57 3.45 6.01 3.86%
EPS 0.42 0.28 -0.76 -2.98 -1.38 -4.82 -7.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.16 0.16 0.19 0.00 0.31 -11.51%
Adjusted Per Share Value based on latest NOSH - 1,239,905
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 75.90 63.65 52.71 57.16 55.19 8.29 13.29 30.75%
EPS 4.14 2.21 -5.52 -21.71 -10.09 -11.57 -16.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3816 1.1654 1.166 1.166 1.3846 0.00 0.6852 11.39%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.105 0.055 0.06 0.06 0.055 0.205 0.19 -
P/RPS 1.37 0.67 0.83 0.76 0.73 5.94 3.16 -12.06%
P/EPS 25.05 19.37 -7.92 -2.01 -3.97 -4.26 -2.51 -
EY 3.99 5.16 -12.62 -49.65 -25.17 -23.49 -39.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.37 0.38 0.38 0.29 0.00 0.61 3.23%
Price Multiplier on Announcement Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/08/23 28/02/22 26/03/21 28/02/20 26/02/19 27/02/18 27/02/17 -
Price 0.13 0.065 0.07 0.045 0.045 0.22 0.15 -
P/RPS 1.69 0.79 0.97 0.57 0.59 6.38 2.49 -5.78%
P/EPS 31.01 22.89 -9.24 -1.51 -3.25 -4.57 -1.98 -
EY 3.22 4.37 -10.82 -66.19 -30.77 -21.89 -50.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.43 0.44 0.28 0.24 0.00 0.48 10.71%

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