[UCREST] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -50.47%
YoY- 140.6%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 8,754 5,006 5,629 9,987 12,718 15,374 31,279 -57.24%
PBT -2,695 -2,755 -1,162 1,061 2,141 2,896 303 -
Tax 0 0 0 0 1 2 2 -
NP -2,695 -2,755 -1,162 1,061 2,142 2,898 305 -
-
NP to SH -2,697 -2,757 -1,162 1,061 2,142 2,898 305 -
-
Tax Rate - - - 0.00% -0.05% -0.07% -0.66% -
Total Cost 11,449 7,761 6,791 8,926 10,576 12,476 30,974 -48.52%
-
Net Worth 27,083 26,950 8,792 10,233 10,585 10,878 10,815 84.51%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 27,083 26,950 8,792 10,233 10,585 10,878 10,815 84.51%
NOSH 108,333 105,897 105,806 105,499 104,705 104,705 105,930 1.50%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -30.79% -55.03% -20.64% 10.62% 16.84% 18.85% 0.98% -
ROE -9.96% -10.23% -13.22% 10.37% 20.23% 26.64% 2.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.08 4.73 5.32 9.47 12.15 14.68 29.53 -57.88%
EPS -2.49 -2.60 -1.10 1.01 2.05 2.77 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.2545 0.0831 0.097 0.1011 0.1039 0.1021 81.76%
Adjusted Per Share Value based on latest NOSH - 105,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.18 0.67 0.76 1.35 1.71 2.07 4.22 -57.27%
EPS -0.36 -0.37 -0.16 0.14 0.29 0.39 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0363 0.0119 0.0138 0.0143 0.0147 0.0146 84.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.07 0.04 0.05 0.07 0.10 0.11 0.16 -
P/RPS 0.87 0.85 0.94 0.74 0.82 0.75 0.54 37.47%
P/EPS -2.81 -1.54 -4.55 6.96 4.89 3.97 55.57 -
EY -35.56 -65.09 -21.96 14.37 20.46 25.16 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.16 0.60 0.72 0.99 1.06 1.57 -68.34%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 04/01/06 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.04 0.05 0.05 0.06 0.08 0.11 0.14 -
P/RPS 0.50 1.06 0.94 0.63 0.66 0.75 0.47 4.21%
P/EPS -1.61 -1.92 -4.55 5.97 3.91 3.97 48.62 -
EY -62.24 -52.07 -21.96 16.76 25.57 25.16 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.60 0.62 0.79 1.06 1.37 -76.13%

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