CYBERE | CYBERJAYA EDUCATION GROUP BERHAD
0.815 (-2.4%)
T-O (am): 0.000 (08:59:00)
Last updated: 12:15
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 42.90 | 3.82 | 3.07 | 7.2% | 0.00 | 0.18 | 11.7% | 24.7% | 53.0% | 0.6% | ||||||||
| 24 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 38.41 | 3.08 | 2.00 | 5.2% | 0.00 | 0.12 | 27.1% | 23.7% | 253.6% | 32.3% | ||||||||
| 28 Aug 23 | 30 Jun 23 | Other | 30 Jun 23 | 30.21 | 2.23 | 0.57 | 1.9% | 0.00 | 0.07 | 9.8% | 5.4% | 70.2% | 4.2% | ||||||||
| 26 May 23 | 31 Mar 23 | Other | 30 Jun 23 | 33.47 | 1.93 | 1.91 | 5.7% | 0.00 | 0.11 | 2.7% | 24.6% | 37.5% | 32.5% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 34.41 | 3.56 | 3.05 | 8.9% | 0.00 | 0.18 | 10.9% | 0.5% | 101.3% | 140.5% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 31.04 | 1.84 | 1.51 | 4.9% | 0.00 | 0.11 | 8.3% | 22.9% | 178.5% | 10.3% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 28.67 | 0.54 | 0.54 | 1.9% | 0.00 | 0.04 | 6.7% | 20.9% | 62.2% | 216.3% | ||||||||
| 24 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 26.86 | 1.42 | 1.44 | 5.4% | 0.00 | 0.11 | 22.4% | 8.6% | 13.5% | 53.2% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 34.60 | 2.48 | 1.27 | 3.7% | 0.00 | 0.10 | 37.0% | 28.7% | 7.7% | 85.5% | ||||||||
| 29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 25.25 | 1.16 | 1.37 | 5.4% | 0.00 | 0.11 | 6.5% | 6.8% | 698.8% | 144.9% | ||||||||
| 27 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 23.71 | -0.12 | 0.17 | 0.7% | 0.00 | 0.01 | 4.1% | 13.7% | 81.7% | 104.1% | ||||||||
| 31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 24.73 | 0.64 | 0.94 | 3.8% | 0.00 | 0.08 | 8.0% | 35.2% | 89.2% | 108.7% | ||||||||
| 26 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 26.89 | 7.71 | 8.72 | 32.4% | 0.00 | 0.70 | 13.7% | 5.6% | 384.7% | 142.5% | ||||||||
| 27 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 23.65 | -3.37 | -3.06 | -12.9% | 0.00 | -0.25 | 13.4% | 2.2% | 27.0% | 64.6% | ||||||||
| 19 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 20.85 | -4.54 | -4.20 | -20.1% | 0.00 | -0.34 | 14.0% | 13.5% | 61.3% | 6.7% | ||||||||
| 30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 18.29 | -11.46 | -10.85 | -59.3% | 0.00 | -0.88 | 28.2% | 22.2% | 47.1% | 232.8% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 25.45 | -20.61 | -20.52 | -80.6% | 0.00 | -1.66 | 5.3% | 8.9% | 137.1% | 1313.3% | ||||||||
| 22 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 24.18 | -9.39 | -8.65 | -35.8% | 0.00 | -0.70 | 0.3% | 0.1% | 92.4% | 68.5% | ||||||||
| 23 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 24.11 | -5.35 | -4.50 | -18.6% | 0.00 | -0.36 | 2.6% | 3.9% | 38.0% | 25.0% | ||||||||
| 24 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 23.50 | -4.03 | -3.26 | -13.9% | 0.00 | -0.26 | 0.6% | 1.7% | 124.5% | 28.9% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 23.37 | -2.00 | -1.45 | -6.2% | 0.00 | -0.12 | 3.5% | 0.0 | 71.7% | 959.9% | ||||||||
| 23 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 24.21 | -5.31 | -5.14 | -21.2% | 0.00 | -0.41 | 4.3% | 478.5% | 14.4% | 36.9% | ||||||||
| 27 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 23.20 | -5.93 | -6.00 | -25.9% | 0.00 | -0.48 | 0.4% | 378.0% | 30.9% | 1.2% | ||||||||
| 25 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 23.11 | -4.47 | -4.58 | -19.8% | 0.00 | -0.37 | 0.0 | 355.9% | 3245.3% | 14.3% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 0.00 | -0.14 | -0.14 | 0.0% | 0.00 | 0.00 | 100.0% | 100.0% | 98.3% | 99.1% | ||||||||
| 30 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 4.18 | -8.14 | -8.14 | -194.4% | 0.00 | -1.99 | 13.8% | 16.4% | 34.1% | 45.0% | ||||||||
| 30 Nov 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 4.85 | -6.07 | -6.07 | -125.0% | 0.00 | -1.48 | 4.3% | 20.7% | 13.4% | 28.4% | ||||||||
| 30 Nov 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 5.07 | -5.35 | -5.35 | -105.5% | 0.00 | -1.30 | 1.3% | 21.9% | 64.4% | 75.5% | ||||||||
| 27 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 5.00 | -15.04 | -15.04 | -300.7% | 0.00 | -4.00 | 0.0% | 102.5% | 168.2% | 64.2% | ||||||||
| 15 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 5.00 | -5.61 | -5.61 | -112.1% | 0.00 | -1.49 | 18.2% | 33.6% | 18.7% | 75.0% | ||||||||
| 19 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 6.12 | -4.72 | -4.72 | -77.2% | 0.00 | -1.26 | 5.7% | 12.3% | 55.0% | 21.3% | ||||||||
| 10 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 6.49 | -3.04 | -3.05 | -47.0% | 0.00 | -0.81 | 162.7% | 14.2% | 66.7% | 11.1% | ||||||||
| 26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 2.47 | -8.30 | -9.16 | -370.8% | 0.00 | -2.44 | 67.2% | 65.8% | 185.8% | 77.1% | ||||||||
| 27 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 7.54 | -2.26 | -3.21 | -42.5% | 0.05 | -0.84 | 8.0% | 13.2% | 46.6% | 149.9% | ||||||||
| 17 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 6.98 | -6.04 | -6.01 | -86.0% | 5.00 | -1.60 | 7.7% | 28.0% | 75.2% | 9.6% | ||||||||
| 15 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 7.56 | -3.49 | -3.43 | -45.3% | 0.00 | -0.91 | 4.7% | 41.0% | 91.4% | 25.4% | ||||||||
| 30 Jan 15 | 31/12/14 | 4 | 31/12/14 | 7.23 | -40.10 | -39.94 | -552.5% | 0.00 | -10.00 | 16.7% | 1.4% | 721.9% | 24.2% |
Historical Dividends
Financial Ratios
| EPS | 4.49 sen |
| Trailing PE (Sector Median: 25.5) | 18.0 |
| PEG | 0.34 |
| Altman Z | 0.3 |
| Beaver | 0.052 |
| Current Ratio | 0.82 |
| Debt-Equity (DE) Ratio | 1.07 |
| FCF Yield | 7.98 % |
| Revenue QoQ | 11.7 % |
| Revenue YoY | 24.66% |
| Profit QoQ | 52.97 % |
| Profit YoY | 0.56 % |
| Profit Margin (Sector Median: 4.5) | 5.2 % |
| ROE (ROIC: 1.89) | 2.99 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 25.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.5) | |
| ROE (ROIC: 1.89) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.15 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.07 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 55.57 |
| Expected Revenue (M) | 2231.79 |
| Expected Growth (%) | 48.0 |
Directors Share Purchases (Beta)
TAN SRI DATUK DR RAFIAH BINTI SALIM added 40000.0 units announced on 05 Jan 2024 at ~RM0.115
DATO' TAN CHOON HWA @ ESTHER TAN CHOON HWA added 300000.0 units announced on 02 Jan 2024 at ~RM0.13
DATO' TAN CHOON HWA @ ESTHER TAN CHOON HWA added 100000.0 units announced on 08 Dec 2023 at ~RM0.105
TAN SRI DATUK DR RAFIAH BINTI SALIM added 405000.0 units announced on 09 Nov 2023 at ~RM0.1
TAN SRI DATUK DR RAFIAH BINTI SALIM added 283000.0 units announced on 25 Oct 2023 at ~RM0.1
Summary
Market Cap: 136 M.
Number of Shares: 167 M.
Adjusted Float: 41.8%.
Stock highly correlated with
EG (83%)
SASBADI (83%)
VOLCANO (83%)
AYER (81%)
Minda Global Berhad (previously known as Asiamet Education Group Berhad) is a public listed company engaged in the provision of educational services and committed to the improvement of the private education landscape in Malaysia and the region. Minda Global currently owns Cyberjaya University College of Medical Sciences (CUCMS), a health science focused university that was recently rated 5-Star (Excellent) by the Ministry of Higher Education through their SETARA ratings exercise. It also owns Asia Metropolitan University which operates campuses in Kuala Lumpur and Johor Bharu as well as Asia Metropolitan Colleges in Kuching, Kota Kinabalu and Kota Bharu. In addition, Minda Global also has a presence in the international school sector through its ownership of Asia Metropolitan International School in Ipoh.
Sectors: Education, Consumer Products & Services, Consumer Services
Code: 5166
Website: http://mindaglobal.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 2-Oct-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Special Flagship Holdings Sdn Bhd | 116.32% | 1591.79 |
| Persada Mewah Sdn Bhd | 15.82% | 216.54 |
| Highdeal Capital Sdn Bhd | 3.39% | 46.39 |
| Doh Tee Leong | 1.4% | 19.16 |
| Aham Asset Management Berhad | 1.28% | 17.52 |
| Sim Heok Hoo | 1.18% | 16.15 |
| Lim Khek Keng | 0.95% | 13.0 |
| Hee Jia Loong | 0.78% | 10.67 |
| Perumal A/L Manimaran | 0.76% | 10.4 |
| Manickam Animuthu | 0.72% | 9.85 |
| Dimensi Aurora Sdn Bhd | 0.71% | 9.72 |
| Tan Lay Peng | 0.63% | 8.62 |
| Kalaiyarasi A/P R Veerappan | 0.58% | 7.94 |
| Meenambal A/P Vijayakumar | 0.52% | 7.12 |
| V Assuntamani A/P R Veerappan | 0.49% | 6.71 |
| Dayatahan Sdn Bhd | 0.36% | 4.93 |
| Sim Leong Yew | 0.3% | 4.11 |
| Teoh Boon Chai | 0.28% | 3.83 |
| Azra Bin Kamarudin | 0.28% | 3.83 |
| Lim Chet Yew | 0.27% | 3.69 |
| Lee Aik Kheow | 0.26% | 3.56 |
| See Rong Zhi | 0.25% | 3.42 |
| Credit Suisse | 0.21% | 2.87 |
| Loi Tek Eiu | 0.21% | 2.87 |
| Lim Khek Chong | 0.21% | 2.87 |
| Lam Chee Meng | 0.2% | 2.74 |
| Dato' Tan Choon Hwa @ Esther Tan Choon Hwa | 0.05% | 0.74 |
| Tan Sri Datuk Dr Rafiah Binti Salim | 0.04% | 0.59 |