[UCREST] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[UCREST] UCREST BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 174.5%
YoY- 347.65%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 14,810 17,829 15,842 16,428 27,568 12,932 12,272 13.28%
PBT 2,866 3,386 3,258 3,040 -4,078 -2,370 452 240.66%
Tax -4 1 2 4 -8 -26 -34 -75.83%
NP 2,862 3,388 3,260 3,044 -4,086 -2,397 418 258.47%
-
NP to SH 2,862 3,388 3,260 3,044 -4,086 -2,397 418 258.47%
-
Tax Rate 0.14% -0.03% -0.06% -0.13% - - 7.52% -
Total Cost 11,948 14,441 12,582 13,384 31,654 15,329 11,854 0.52%
-
Net Worth 29,858 10,764 9,875 9,512 3,958 6,259 8,188 135.98%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 29,858 10,764 9,875 9,512 3,958 6,259 8,188 135.98%
NOSH 105,729 105,435 105,844 105,694 96,071 96,149 95,000 7.35%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 19.32% 19.00% 20.58% 18.53% -14.82% -18.54% 3.41% -
ROE 9.59% 31.47% 33.01% 32.00% -103.23% -38.30% 5.10% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.01 16.91 14.97 15.54 28.70 13.45 12.92 5.52%
EPS 2.71 3.21 3.08 2.88 -4.26 -2.49 0.44 234.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2824 0.1021 0.0933 0.09 0.0412 0.0651 0.0862 119.79%
Adjusted Per Share Value based on latest NOSH - 105,694
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.99 2.40 2.13 2.21 3.71 1.74 1.65 13.23%
EPS 0.38 0.46 0.44 0.41 -0.55 -0.32 0.06 240.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0145 0.0133 0.0128 0.0053 0.0084 0.011 135.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.11 0.16 0.19 0.21 0.22 0.22 0.22 -
P/RPS 0.79 0.95 1.27 1.35 0.77 1.64 1.70 -39.86%
P/EPS 4.06 4.98 6.17 7.29 -5.17 -8.82 50.00 -81.10%
EY 24.61 20.08 16.21 13.71 -19.33 -11.33 2.00 428.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.57 2.04 2.33 5.34 3.38 2.55 -71.23%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 26/08/03 -
Price 0.11 0.14 0.15 0.18 0.22 0.21 0.23 -
P/RPS 0.79 0.83 1.00 1.16 0.77 1.56 1.78 -41.67%
P/EPS 4.06 4.36 4.87 6.25 -5.17 -8.42 52.27 -81.65%
EY 24.61 22.95 20.53 16.00 -19.33 -11.87 1.91 445.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.37 1.61 2.00 5.34 3.23 2.67 -72.10%

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