[UCREST] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 24.13%
YoY- -3493.51%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,718 15,374 31,279 29,391 27,847 27,606 13,353 -3.19%
PBT 2,141 2,896 303 -2,612 -3,425 -4,015 -2,135 -
Tax 1 2 2 -1 -19 -20 -32 -
NP 2,142 2,898 305 -2,613 -3,444 -4,035 -2,167 -
-
NP to SH 2,142 2,898 305 -2,613 -3,444 -4,035 -2,167 -
-
Tax Rate -0.05% -0.07% -0.66% - - - - -
Total Cost 10,576 12,476 30,974 32,004 31,291 31,641 15,520 -22.54%
-
Net Worth 10,585 10,878 10,815 9,898 9,512 4,022 6,251 42.02%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 10,585 10,878 10,815 9,898 9,512 4,022 6,251 42.02%
NOSH 104,705 104,705 105,930 106,097 105,694 96,008 96,028 5.93%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 16.84% 18.85% 0.98% -8.89% -12.37% -14.62% -16.23% -
ROE 20.23% 26.64% 2.82% -26.40% -36.20% -100.30% -34.66% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.15 14.68 29.53 27.70 26.35 28.75 13.91 -8.61%
EPS 2.05 2.77 0.29 -2.46 -3.26 -4.20 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1011 0.1039 0.1021 0.0933 0.09 0.0419 0.0651 34.06%
Adjusted Per Share Value based on latest NOSH - 106,097
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.71 2.07 4.21 3.95 3.74 3.71 1.80 -3.35%
EPS 0.29 0.39 0.04 -0.35 -0.46 -0.54 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0146 0.0145 0.0133 0.0128 0.0054 0.0084 41.86%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.10 0.11 0.16 0.19 0.21 0.22 0.22 -
P/RPS 0.82 0.75 0.54 0.69 0.80 0.77 1.58 -35.39%
P/EPS 4.89 3.97 55.57 -7.71 -6.44 -5.23 -9.75 -
EY 20.46 25.16 1.80 -12.96 -15.52 -19.10 -10.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.57 2.04 2.33 5.25 3.38 -55.86%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.08 0.11 0.14 0.15 0.18 0.22 0.21 -
P/RPS 0.66 0.75 0.47 0.54 0.68 0.77 1.51 -42.37%
P/EPS 3.91 3.97 48.62 -6.09 -5.52 -5.23 -9.31 -
EY 25.57 25.16 2.06 -16.42 -18.10 -19.10 -10.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 1.37 1.61 2.00 5.25 3.23 -60.85%

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