[UCREST] QoQ TTM Result on 30-Nov-2017 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
22-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 151.19%
YoY- 1259.09%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 48,573 48,263 36,317 24,506 13,328 5,714 802 1430.73%
PBT 18,730 15,573 12,244 8,272 3,407 -798 -1,465 -
Tax -2,631 -1,391 -1,437 -1,387 -666 -4 -1 18686.71%
NP 16,099 14,182 10,807 6,885 2,741 -802 -1,466 -
-
NP to SH 16,099 14,182 10,807 6,885 2,741 -802 -1,466 -
-
Tax Rate 14.05% 8.93% 11.74% 16.77% 19.55% - - -
Total Cost 32,474 34,081 25,510 17,621 10,587 6,516 2,268 486.79%
-
Net Worth 36,983 31,349 25,599 18,860 14,402 11,288 10,736 127.57%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 36,983 31,349 25,599 18,860 14,402 11,288 10,736 127.57%
NOSH 464,032 464,032 421,045 340,446 318,631 316,190 319,527 28.15%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 33.14% 29.38% 29.76% 28.10% 20.57% -14.04% -182.79% -
ROE 43.53% 45.24% 42.22% 36.50% 19.03% -7.10% -13.65% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 10.47 13.04 8.63 7.20 4.18 1.81 0.25 1097.79%
EPS 3.47 3.83 2.57 2.02 0.86 -0.25 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0847 0.0608 0.0554 0.0452 0.0357 0.0336 77.58%
Adjusted Per Share Value based on latest NOSH - 340,446
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 6.55 6.51 4.90 3.30 1.80 0.77 0.11 1413.55%
EPS 2.17 1.91 1.46 0.93 0.37 -0.11 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0423 0.0345 0.0254 0.0194 0.0152 0.0145 127.42%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.31 0.21 0.40 0.345 0.15 0.06 0.055 -
P/RPS 2.96 1.61 4.64 4.79 3.59 3.32 21.91 -73.57%
P/EPS 8.94 5.48 15.58 17.06 17.44 -23.66 -11.99 -
EY 11.19 18.25 6.42 5.86 5.73 -4.23 -8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 2.48 6.58 6.23 3.32 1.68 1.64 77.57%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 26/10/18 30/07/18 25/04/18 22/01/18 19/10/17 08/08/17 25/04/17 -
Price 0.235 0.385 0.29 0.575 0.385 0.08 0.075 -
P/RPS 2.25 2.95 3.36 7.99 9.20 4.43 29.88 -82.08%
P/EPS 6.77 10.05 11.30 28.43 44.75 -31.54 -16.35 -
EY 14.76 9.95 8.85 3.52 2.23 -3.17 -6.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 4.55 4.77 10.38 8.52 2.24 2.23 20.44%

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