[UCREST] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 34.44%
YoY- -46.06%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 5,838 6,290 6,566 5,568 3,125 2,432 2,648 69.31%
PBT -3,663 -3,799 -1,548 -2,020 -3,081 -3,098 -2,788 19.93%
Tax 0 0 0 0 0 0 0 -
NP -3,663 -3,799 -1,548 -2,020 -3,081 -3,098 -2,788 19.93%
-
NP to SH -3,663 -3,799 -1,548 -2,020 -3,081 -3,098 -2,788 19.93%
-
Tax Rate - - - - - - - -
Total Cost 9,501 10,089 8,114 7,588 6,206 5,530 5,436 45.04%
-
Net Worth 20,146 19,395 21,831 22,007 22,895 22,679 23,620 -10.05%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 20,146 19,395 21,831 22,007 22,895 22,679 23,620 -10.05%
NOSH 305,714 290,784 283,888 280,000 291,666 286,000 289,117 3.78%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -62.74% -60.40% -23.58% -36.28% -98.59% -127.38% -105.29% -
ROE -18.18% -19.59% -7.09% -9.18% -13.46% -13.66% -11.80% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.91 2.16 2.31 1.99 1.07 0.85 0.92 62.66%
EPS -1.20 -1.31 -0.55 -0.72 -1.06 -1.08 -0.96 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0659 0.0667 0.0769 0.0786 0.0785 0.0793 0.0817 -13.33%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.79 0.85 0.89 0.75 0.42 0.33 0.36 68.78%
EPS -0.49 -0.51 -0.21 -0.27 -0.42 -0.42 -0.38 18.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.0261 0.0294 0.0297 0.0309 0.0306 0.0318 -9.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.08 0.07 0.09 0.07 0.08 0.04 0.04 -
P/RPS 4.19 3.24 3.89 3.52 7.47 4.70 4.37 -2.76%
P/EPS -6.68 -5.36 -16.51 -9.70 -7.57 -3.69 -4.15 37.30%
EY -14.98 -18.66 -6.06 -10.31 -13.20 -27.08 -24.11 -27.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.05 1.17 0.89 1.02 0.50 0.49 82.59%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 24/11/11 18/08/11 25/05/11 24/02/11 30/11/10 -
Price 0.06 0.07 0.07 0.08 0.07 0.07 0.04 -
P/RPS 3.14 3.24 3.03 4.02 6.53 8.23 4.37 -19.76%
P/EPS -5.01 -5.36 -12.84 -11.09 -6.63 -6.46 -4.15 13.36%
EY -19.97 -18.66 -7.79 -9.02 -15.09 -15.47 -24.11 -11.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 0.91 1.02 0.89 0.88 0.49 51.03%

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