[UCREST] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[UCREST] UCREST BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2914.29%
YoY- -649.83%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,391 27,847 27,606 13,353 14,715 17,191 18,738 35.03%
PBT -2,612 -3,425 -4,015 -2,135 116 116 28 -
Tax -1 -19 -20 -32 -39 -22 -22 -87.28%
NP -2,613 -3,444 -4,035 -2,167 77 94 6 -
-
NP to SH -2,613 -3,444 -4,035 -2,167 77 94 6 -
-
Tax Rate - - - - 33.62% 18.97% 78.57% -
Total Cost 32,004 31,291 31,641 15,520 14,638 17,097 18,732 42.96%
-
Net Worth 9,898 9,512 4,022 6,251 8,404 7,923 7,890 16.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 9,898 9,512 4,022 6,251 8,404 7,923 7,890 16.33%
NOSH 106,097 105,694 96,008 96,028 97,500 94,444 97,058 6.12%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -8.89% -12.37% -14.62% -16.23% 0.52% 0.55% 0.03% -
ROE -26.40% -36.20% -100.30% -34.66% 0.92% 1.19% 0.08% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.70 26.35 28.75 13.91 15.09 18.20 19.31 27.22%
EPS -2.46 -3.26 -4.20 -2.26 0.08 0.10 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.09 0.0419 0.0651 0.0862 0.0839 0.0813 9.62%
Adjusted Per Share Value based on latest NOSH - 96,028
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.95 3.74 3.71 1.80 1.98 2.31 2.52 34.97%
EPS -0.35 -0.46 -0.54 -0.29 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0128 0.0054 0.0084 0.0113 0.0107 0.0106 16.34%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.19 0.21 0.22 0.22 0.22 0.24 0.25 -
P/RPS 0.69 0.80 0.77 1.58 1.46 1.32 1.29 -34.13%
P/EPS -7.71 -6.44 -5.23 -9.75 278.57 241.13 4,044.12 -
EY -12.96 -15.52 -19.10 -10.26 0.36 0.41 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.33 5.25 3.38 2.55 2.86 3.08 -24.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 05/03/03 -
Price 0.15 0.18 0.22 0.21 0.23 0.20 0.26 -
P/RPS 0.54 0.68 0.77 1.51 1.52 1.10 1.35 -45.74%
P/EPS -6.09 -5.52 -5.23 -9.31 291.23 200.95 4,205.88 -
EY -16.42 -18.10 -19.10 -10.75 0.34 0.50 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.00 5.25 3.23 2.67 2.38 3.20 -36.76%

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