[UCREST] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.1%
YoY- 679.9%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 5,804 14,810 17,829 15,842 16,428 27,568 12,932 -41.35%
PBT 20 2,866 3,386 3,258 3,040 -4,078 -2,370 -
Tax 0 -4 1 2 4 -8 -26 -
NP 20 2,862 3,388 3,260 3,044 -4,086 -2,397 -
-
NP to SH 20 2,862 3,388 3,260 3,044 -4,086 -2,397 -
-
Tax Rate 0.00% 0.14% -0.03% -0.06% -0.13% - - -
Total Cost 5,784 11,948 14,441 12,582 13,384 31,654 15,329 -47.75%
-
Net Worth 10,689 29,858 10,764 9,875 9,512 3,958 6,259 42.82%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 10,689 29,858 10,764 9,875 9,512 3,958 6,259 42.82%
NOSH 105,729 105,729 105,435 105,844 105,694 96,071 96,149 6.53%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.34% 19.32% 19.00% 20.58% 18.53% -14.82% -18.54% -
ROE 0.19% 9.59% 31.47% 33.01% 32.00% -103.23% -38.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.49 14.01 16.91 14.97 15.54 28.70 13.45 -44.94%
EPS 0.00 2.71 3.21 3.08 2.88 -4.26 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1011 0.2824 0.1021 0.0933 0.09 0.0412 0.0651 34.06%
Adjusted Per Share Value based on latest NOSH - 106,097
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.78 2.00 2.40 2.14 2.21 3.72 1.74 -41.39%
EPS 0.00 0.39 0.46 0.44 0.41 -0.55 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.0402 0.0145 0.0133 0.0128 0.0053 0.0084 43.19%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.10 0.11 0.16 0.19 0.21 0.22 0.22 -
P/RPS 1.82 0.79 0.95 1.27 1.35 0.77 1.64 7.18%
P/EPS 528.65 4.06 4.98 6.17 7.29 -5.17 -8.82 -
EY 0.19 24.61 20.08 16.21 13.71 -19.33 -11.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.39 1.57 2.04 2.33 5.34 3.38 -55.86%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.08 0.11 0.14 0.15 0.18 0.22 0.21 -
P/RPS 1.46 0.79 0.83 1.00 1.16 0.77 1.56 -4.31%
P/EPS 422.92 4.06 4.36 4.87 6.25 -5.17 -8.42 -
EY 0.24 24.61 22.95 20.53 16.00 -19.33 -11.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.39 1.37 1.61 2.00 5.34 3.23 -60.85%

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