[UCREST] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UCREST] UCREST BERHAD
Announcement Date
04-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -391.26%
YoY- -159.74%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 21,480 20,796 5,005 4,834 5,066 5,804 14,810 28.21%
PBT 362 260 -2,755 -2,024 -412 20 2,866 -74.92%
Tax 0 0 0 0 0 0 -4 -
NP 362 260 -2,755 -2,024 -412 20 2,862 -74.89%
-
NP to SH 362 260 -2,757 -2,024 -412 20 2,862 -74.89%
-
Tax Rate 0.00% 0.00% - - - 0.00% 0.14% -
Total Cost 21,118 20,536 7,760 6,858 5,478 5,784 11,948 46.33%
-
Net Worth 27,682 27,083 26,388 8,760 9,991 10,689 29,858 -4.93%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 27,682 27,083 26,388 8,760 9,991 10,689 29,858 -4.93%
NOSH 106,470 108,333 105,555 105,416 102,999 105,729 105,729 0.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.69% 1.25% -55.04% -41.86% -8.13% 0.34% 19.32% -
ROE 1.31% 0.96% -10.45% -23.10% -4.12% 0.19% 9.59% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.17 19.20 4.74 4.59 4.92 5.49 14.01 27.58%
EPS 0.34 0.24 -2.61 -1.92 -0.40 0.00 2.71 -75.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.25 0.0831 0.097 0.1011 0.2824 -5.37%
Adjusted Per Share Value based on latest NOSH - 105,806
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.89 2.80 0.67 0.65 0.68 0.78 1.99 28.32%
EPS 0.05 0.03 -0.37 -0.27 -0.06 0.00 0.38 -74.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0364 0.0355 0.0118 0.0134 0.0144 0.0401 -4.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.06 0.07 0.04 0.05 0.07 0.10 0.11 -
P/RPS 0.30 0.36 0.84 1.09 1.42 1.82 0.79 -47.65%
P/EPS 17.65 29.17 -1.53 -2.60 -17.50 528.65 4.06 167.08%
EY 5.67 3.43 -65.30 -38.40 -5.71 0.19 24.61 -62.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.16 0.60 0.72 0.99 0.39 -29.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 04/01/06 30/08/05 31/05/05 28/02/05 -
Price 0.05 0.04 0.05 0.05 0.06 0.08 0.11 -
P/RPS 0.25 0.21 1.05 1.09 1.22 1.46 0.79 -53.65%
P/EPS 14.71 16.67 -1.91 -2.60 -15.00 422.92 4.06 136.45%
EY 6.80 6.00 -52.24 -38.40 -6.67 0.24 24.61 -57.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.16 0.20 0.60 0.62 0.79 0.39 -38.16%

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