[UCREST] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[UCREST] UCREST BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 151.52%
YoY- 107.32%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 17,907 3,563 2,270 3,866 3,390 4,925 4,746 141.77%
PBT -2,237 -2,004 56 170 -330 247 56 -
Tax 0 -3 -17 0 0 -10 0 -
NP -2,237 -2,007 39 170 -330 237 56 -
-
NP to SH -2,237 -2,007 39 170 -330 237 56 -
-
Tax Rate - - 30.36% 0.00% - 4.05% 0.00% -
Total Cost 20,144 5,570 2,231 3,696 3,720 4,688 4,690 163.52%
-
Net Worth 4,022 6,251 8,404 7,923 7,890 8,010 7,466 -33.71%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 4,022 6,251 8,404 7,923 7,890 8,010 7,466 -33.71%
NOSH 96,008 96,028 97,500 94,444 97,058 94,800 93,333 1.89%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -12.49% -56.33% 1.72% 4.40% -9.73% 4.81% 1.18% -
ROE -55.61% -32.10% 0.46% 2.15% -4.18% 2.96% 0.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.65 3.71 2.33 4.09 3.49 5.20 5.09 137.10%
EPS -2.33 -2.09 0.04 0.18 -0.34 0.25 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0419 0.0651 0.0862 0.0839 0.0813 0.0845 0.08 -34.94%
Adjusted Per Share Value based on latest NOSH - 94,444
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.41 0.48 0.31 0.52 0.46 0.66 0.64 141.45%
EPS -0.30 -0.27 0.01 0.02 -0.04 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0084 0.0113 0.0107 0.0106 0.0108 0.0101 -34.05%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.22 0.22 0.22 0.24 0.25 0.31 0.45 -
P/RPS 1.18 5.93 9.45 5.86 7.16 5.97 8.85 -73.80%
P/EPS -9.44 -10.53 550.00 133.33 -73.53 124.00 750.00 -
EY -10.59 -9.50 0.18 0.75 -1.36 0.81 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 3.38 2.55 2.86 3.08 3.67 5.63 -4.53%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 26/08/03 30/05/03 05/03/03 29/11/02 30/08/02 -
Price 0.22 0.21 0.23 0.20 0.26 0.27 0.35 -
P/RPS 1.18 5.66 9.88 4.89 7.44 5.20 6.88 -69.03%
P/EPS -9.44 -10.05 575.00 111.11 -76.47 108.00 583.33 -
EY -10.59 -9.95 0.17 0.90 -1.31 0.93 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 3.23 2.67 2.38 3.20 3.20 4.38 12.80%

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