[UCREST] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 850.16%
YoY- 171.82%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 5,629 9,987 12,718 15,374 31,279 29,391 27,847 -65.52%
PBT -1,162 1,061 2,141 2,896 303 -2,612 -3,425 -51.32%
Tax 0 0 1 2 2 -1 -19 -
NP -1,162 1,061 2,142 2,898 305 -2,613 -3,444 -51.50%
-
NP to SH -1,162 1,061 2,142 2,898 305 -2,613 -3,444 -51.50%
-
Tax Rate - 0.00% -0.05% -0.07% -0.66% - - -
Total Cost 6,791 8,926 10,576 12,476 30,974 32,004 31,291 -63.85%
-
Net Worth 8,792 10,233 10,585 10,878 10,815 9,898 9,512 -5.10%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,792 10,233 10,585 10,878 10,815 9,898 9,512 -5.10%
NOSH 105,806 105,499 104,705 104,705 105,930 106,097 105,694 0.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -20.64% 10.62% 16.84% 18.85% 0.98% -8.89% -12.37% -
ROE -13.22% 10.37% 20.23% 26.64% 2.82% -26.40% -36.20% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.32 9.47 12.15 14.68 29.53 27.70 26.35 -65.55%
EPS -1.10 1.01 2.05 2.77 0.29 -2.46 -3.26 -51.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.097 0.1011 0.1039 0.1021 0.0933 0.09 -5.17%
Adjusted Per Share Value based on latest NOSH - 104,705
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.76 1.34 1.71 2.07 4.21 3.95 3.74 -65.40%
EPS -0.16 0.14 0.29 0.39 0.04 -0.35 -0.46 -50.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.0138 0.0142 0.0146 0.0145 0.0133 0.0128 -5.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.05 0.07 0.10 0.11 0.16 0.19 0.21 -
P/RPS 0.94 0.74 0.82 0.75 0.54 0.69 0.80 11.33%
P/EPS -4.55 6.96 4.89 3.97 55.57 -7.71 -6.44 -20.65%
EY -21.96 14.37 20.46 25.16 1.80 -12.96 -15.52 26.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.99 1.06 1.57 2.04 2.33 -59.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 04/01/06 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.05 0.06 0.08 0.11 0.14 0.15 0.18 -
P/RPS 0.94 0.63 0.66 0.75 0.47 0.54 0.68 24.06%
P/EPS -4.55 5.97 3.91 3.97 48.62 -6.09 -5.52 -12.07%
EY -21.96 16.76 25.57 25.16 2.06 -16.42 -18.10 13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.79 1.06 1.37 1.61 2.00 -55.15%

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