[UCREST] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2160.0%
YoY- -112.64%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 20,796 5,005 4,834 5,066 5,804 14,810 17,829 10.81%
PBT 260 -2,755 -2,024 -412 20 2,866 3,386 -81.96%
Tax 0 0 0 0 0 -4 1 -
NP 260 -2,755 -2,024 -412 20 2,862 3,388 -81.96%
-
NP to SH 260 -2,757 -2,024 -412 20 2,862 3,388 -81.96%
-
Tax Rate 0.00% - - - 0.00% 0.14% -0.03% -
Total Cost 20,536 7,760 6,858 5,478 5,784 11,948 14,441 26.48%
-
Net Worth 27,083 26,388 8,760 9,991 10,689 29,858 10,764 85.09%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 27,083 26,388 8,760 9,991 10,689 29,858 10,764 85.09%
NOSH 108,333 105,555 105,416 102,999 105,729 105,729 105,435 1.82%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.25% -55.04% -41.86% -8.13% 0.34% 19.32% 19.00% -
ROE 0.96% -10.45% -23.10% -4.12% 0.19% 9.59% 31.47% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.20 4.74 4.59 4.92 5.49 14.01 16.91 8.84%
EPS 0.24 -2.61 -1.92 -0.40 0.00 2.71 3.21 -82.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.0831 0.097 0.1011 0.2824 0.1021 81.76%
Adjusted Per Share Value based on latest NOSH - 105,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.80 0.67 0.65 0.68 0.78 2.00 2.40 10.83%
EPS 0.04 -0.37 -0.27 -0.06 0.00 0.39 0.46 -80.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0356 0.0118 0.0135 0.0144 0.0402 0.0145 85.15%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.07 0.04 0.05 0.07 0.10 0.11 0.16 -
P/RPS 0.36 0.84 1.09 1.42 1.82 0.79 0.95 -47.66%
P/EPS 29.17 -1.53 -2.60 -17.50 528.65 4.06 4.98 225.29%
EY 3.43 -65.30 -38.40 -5.71 0.19 24.61 20.08 -69.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.16 0.60 0.72 0.99 0.39 1.57 -68.34%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 04/01/06 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.04 0.05 0.05 0.06 0.08 0.11 0.14 -
P/RPS 0.21 1.05 1.09 1.22 1.46 0.79 0.83 -60.03%
P/EPS 16.67 -1.91 -2.60 -15.00 422.92 4.06 4.36 144.71%
EY 6.00 -52.24 -38.40 -6.67 0.24 24.61 22.95 -59.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.60 0.62 0.79 0.39 1.37 -76.13%

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