[UCREST] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -86.2%
YoY- -67350.0%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 31,279 29,391 27,847 27,606 13,353 14,715 17,191 48.87%
PBT 303 -2,612 -3,425 -4,015 -2,135 116 116 89.33%
Tax 2 -1 -19 -20 -32 -39 -22 -
NP 305 -2,613 -3,444 -4,035 -2,167 77 94 118.70%
-
NP to SH 305 -2,613 -3,444 -4,035 -2,167 77 94 118.70%
-
Tax Rate -0.66% - - - - 33.62% 18.97% -
Total Cost 30,974 32,004 31,291 31,641 15,520 14,638 17,097 48.45%
-
Net Worth 10,815 9,898 9,512 4,022 6,251 8,404 7,923 22.98%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 10,815 9,898 9,512 4,022 6,251 8,404 7,923 22.98%
NOSH 105,930 106,097 105,694 96,008 96,028 97,500 94,444 7.92%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.98% -8.89% -12.37% -14.62% -16.23% 0.52% 0.55% -
ROE 2.82% -26.40% -36.20% -100.30% -34.66% 0.92% 1.19% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.53 27.70 26.35 28.75 13.91 15.09 18.20 37.95%
EPS 0.29 -2.46 -3.26 -4.20 -2.26 0.08 0.10 102.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.0933 0.09 0.0419 0.0651 0.0862 0.0839 13.94%
Adjusted Per Share Value based on latest NOSH - 96,008
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.22 3.96 3.75 3.72 1.80 1.98 2.32 48.84%
EPS 0.04 -0.35 -0.46 -0.54 -0.29 0.01 0.01 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0133 0.0128 0.0054 0.0084 0.0113 0.0107 22.95%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.16 0.19 0.21 0.22 0.22 0.22 0.24 -
P/RPS 0.54 0.69 0.80 0.77 1.58 1.46 1.32 -44.80%
P/EPS 55.57 -7.71 -6.44 -5.23 -9.75 278.57 241.13 -62.31%
EY 1.80 -12.96 -15.52 -19.10 -10.26 0.36 0.41 167.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.04 2.33 5.25 3.38 2.55 2.86 -32.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 -
Price 0.14 0.15 0.18 0.22 0.21 0.23 0.20 -
P/RPS 0.47 0.54 0.68 0.77 1.51 1.52 1.10 -43.18%
P/EPS 48.62 -6.09 -5.52 -5.23 -9.31 291.23 200.95 -61.07%
EY 2.06 -16.42 -18.10 -19.10 -10.75 0.34 0.50 156.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.61 2.00 5.25 3.23 2.67 2.38 -30.73%

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