[UCREST] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
05-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -88.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 9,699 6,136 3,866 18,474 15,084 10,159 5,413 47.47%
PBT -1,778 226 170 55 385 138 82 -
Tax -20 -17 0 -10 -10 0 0 -
NP -1,798 209 170 45 375 138 82 -
-
NP to SH -1,798 209 170 45 375 138 82 -
-
Tax Rate - 7.52% 0.00% 18.18% 2.60% 0.00% 0.00% -
Total Cost 11,497 5,927 3,696 18,429 14,709 10,021 5,331 66.84%
-
Net Worth 6,259 8,188 7,923 7,316 8,125 7,885 7,288 -9.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 6,259 8,188 7,923 7,316 8,125 7,885 7,288 -9.64%
NOSH 96,149 95,000 94,444 89,999 96,153 98,571 91,111 3.64%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -18.54% 3.41% 4.40% 0.24% 2.49% 1.36% 1.51% -
ROE -28.73% 2.55% 2.15% 0.62% 4.62% 1.75% 1.13% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.09 6.46 4.09 20.53 15.69 10.31 5.94 42.31%
EPS -1.87 0.22 0.18 0.05 0.39 0.14 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0862 0.0839 0.0813 0.0845 0.08 0.08 -12.82%
Adjusted Per Share Value based on latest NOSH - 97,058
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.31 0.83 0.52 2.49 2.03 1.37 0.73 47.61%
EPS -0.24 0.03 0.02 0.01 0.05 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0084 0.011 0.0107 0.0099 0.011 0.0106 0.0098 -9.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.22 0.22 0.24 0.25 0.31 0.45 0.68 -
P/RPS 2.18 3.41 5.86 1.22 1.98 4.37 11.45 -66.87%
P/EPS -11.76 100.00 133.33 500.00 79.49 321.43 755.56 -
EY -8.50 1.00 0.75 0.20 1.26 0.31 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 2.55 2.86 3.08 3.67 5.63 8.50 -45.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 30/05/03 05/03/03 29/11/02 30/08/02 30/05/02 -
Price 0.21 0.23 0.20 0.26 0.27 0.35 0.42 -
P/RPS 2.08 3.56 4.89 1.27 1.72 3.40 7.07 -55.73%
P/EPS -11.23 104.55 111.11 520.00 69.23 250.00 466.67 -
EY -8.90 0.96 0.90 0.19 1.44 0.40 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.67 2.38 3.20 3.20 4.38 5.25 -27.64%

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