[UCREST] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -74.77%
YoY- 85.12%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,272 1,484 1,724 3,552 2,474 1,776 2,316 -32.91%
PBT -3,177 -2,798 -1,468 -762 -436 -1,498 -1,008 114.81%
Tax 0 0 0 0 0 0 0 -
NP -3,177 -2,798 -1,468 -762 -436 -1,498 -1,008 114.81%
-
NP to SH -3,177 -2,798 -1,468 -762 -436 -1,498 -1,008 114.81%
-
Tax Rate - - - - - - - -
Total Cost 4,449 4,282 3,192 4,314 2,910 3,274 3,324 21.42%
-
Net Worth 23,702 24,803 25,040 26,322 27,170 25,926 25,675 -5.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 23,702 24,803 25,040 26,322 27,170 25,926 25,675 -5.18%
NOSH 290,121 291,458 282,307 292,800 297,272 288,076 279,999 2.39%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -249.79% -188.54% -85.15% -21.45% -17.62% -84.35% -43.52% -
ROE -13.40% -11.28% -5.86% -2.89% -1.60% -5.78% -3.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.44 0.51 0.61 1.21 0.83 0.62 0.83 -34.47%
EPS -1.09 -0.96 -0.52 -0.26 -0.15 -0.52 -0.36 109.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0851 0.0887 0.0899 0.0914 0.09 0.0917 -7.40%
Adjusted Per Share Value based on latest NOSH - 289,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.17 0.20 0.23 0.48 0.33 0.24 0.31 -32.97%
EPS -0.43 -0.38 -0.20 -0.10 -0.06 -0.20 -0.14 111.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0319 0.0333 0.0337 0.0354 0.0365 0.0349 0.0345 -5.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.04 0.03 0.04 0.05 0.05 0.05 0.04 -
P/RPS 9.12 5.89 6.55 4.12 6.01 8.11 4.84 52.49%
P/EPS -3.65 -3.13 -7.69 -19.21 -34.09 -9.62 -11.11 -52.35%
EY -27.38 -32.00 -13.00 -5.20 -2.93 -10.40 -9.00 109.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.35 0.45 0.56 0.55 0.56 0.44 7.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 20/05/10 25/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.04 0.03 0.04 0.04 0.05 0.05 0.05 -
P/RPS 9.12 5.89 6.55 3.30 6.01 8.11 6.04 31.58%
P/EPS -3.65 -3.13 -7.69 -15.37 -34.09 -9.62 -13.89 -58.94%
EY -27.38 -32.00 -13.00 -6.51 -2.93 -10.40 -7.20 143.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.35 0.45 0.44 0.55 0.56 0.55 -7.40%

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