[UCREST] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -101.95%
YoY- 73.06%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,838 3,629 2,912 3,639 4,332 4,099 3,788 -17.52%
PBT -5,711 -5,351 -6,931 -1,037 -513 -519 -3,079 51.01%
Tax -366 -366 0 0 0 0 0 -
NP -6,077 -5,717 -6,931 -1,037 -513 -519 -3,079 57.41%
-
NP to SH -6,081 -5,721 -6,934 -1,038 -514 -520 -3,080 57.44%
-
Tax Rate - - - - - - - -
Total Cost 8,915 9,346 9,843 4,676 4,845 4,618 6,867 19.02%
-
Net Worth 14,853 15,614 14,956 20,237 21,869 18,774 19,300 -16.03%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 14,853 15,614 14,956 20,237 21,869 18,774 19,300 -16.03%
NOSH 283,999 287,567 290,412 285,833 297,142 289,285 291,111 -1.63%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -214.13% -157.54% -238.02% -28.50% -11.84% -12.66% -81.28% -
ROE -40.94% -36.64% -46.36% -5.13% -2.35% -2.77% -15.96% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.00 1.26 1.00 1.27 1.46 1.42 1.30 -16.06%
EPS -2.14 -1.99 -2.39 -0.36 -0.17 -0.18 -1.06 59.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0543 0.0515 0.0708 0.0736 0.0649 0.0663 -14.63%
Adjusted Per Share Value based on latest NOSH - 285,833
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.38 0.49 0.39 0.49 0.58 0.55 0.51 -17.82%
EPS -0.82 -0.77 -0.93 -0.14 -0.07 -0.07 -0.42 56.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.021 0.0202 0.0273 0.0295 0.0253 0.026 -16.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.05 0.04 0.07 0.06 0.05 0.05 0.06 -
P/RPS 5.00 3.17 6.98 4.71 3.43 3.53 4.61 5.56%
P/EPS -2.34 -2.01 -2.93 -16.52 -28.90 -27.82 -5.67 -44.59%
EY -42.82 -49.74 -34.11 -6.05 -3.46 -3.60 -17.63 80.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.74 1.36 0.85 0.68 0.77 0.90 4.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 29/11/13 29/08/13 30/05/13 22/02/13 22/11/12 -
Price 0.045 0.055 0.045 0.09 0.06 0.05 0.05 -
P/RPS 4.50 4.36 4.49 7.07 4.12 3.53 3.84 11.16%
P/EPS -2.10 -2.76 -1.88 -24.78 -34.69 -27.82 -4.73 -41.83%
EY -47.58 -36.17 -53.06 -4.03 -2.88 -3.60 -21.16 71.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.87 1.27 0.82 0.77 0.75 9.56%

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