[UCREST] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -11.12%
YoY- -323.8%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 6,566 5,568 3,125 2,432 2,648 3,404 3,402 54.95%
PBT -1,548 -2,020 -3,081 -3,098 -2,788 -1,383 -846 49.54%
Tax 0 0 0 0 0 0 0 -
NP -1,548 -2,020 -3,081 -3,098 -2,788 -1,383 -846 49.54%
-
NP to SH -1,548 -2,020 -3,081 -3,098 -2,788 -1,383 -846 49.54%
-
Tax Rate - - - - - - - -
Total Cost 8,114 7,588 6,206 5,530 5,436 4,787 4,248 53.88%
-
Net Worth 21,831 22,007 22,895 22,679 23,620 24,418 25,040 -8.72%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 21,831 22,007 22,895 22,679 23,620 24,418 25,040 -8.72%
NOSH 283,888 280,000 291,666 286,000 289,117 286,944 282,307 0.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -23.58% -36.28% -98.59% -127.38% -105.29% -40.63% -24.87% -
ROE -7.09% -9.18% -13.46% -13.66% -11.80% -5.66% -3.38% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.31 1.99 1.07 0.85 0.92 1.19 1.21 53.83%
EPS -0.55 -0.72 -1.06 -1.08 -0.96 -0.48 -0.30 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0786 0.0785 0.0793 0.0817 0.0851 0.0887 -9.07%
Adjusted Per Share Value based on latest NOSH - 286,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.89 0.75 0.42 0.33 0.36 0.46 0.46 55.20%
EPS -0.21 -0.27 -0.42 -0.42 -0.38 -0.19 -0.11 53.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0294 0.0297 0.0309 0.0306 0.0318 0.0329 0.0338 -8.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.07 0.08 0.04 0.04 0.03 0.04 -
P/RPS 3.89 3.52 7.47 4.70 4.37 2.53 3.32 11.13%
P/EPS -16.51 -9.70 -7.57 -3.69 -4.15 -6.22 -13.35 15.20%
EY -6.06 -10.31 -13.20 -27.08 -24.11 -16.07 -7.49 -13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.89 1.02 0.50 0.49 0.35 0.45 88.97%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 18/08/11 25/05/11 24/02/11 30/11/10 25/08/10 20/05/10 -
Price 0.07 0.08 0.07 0.07 0.04 0.03 0.04 -
P/RPS 3.03 4.02 6.53 8.23 4.37 2.53 3.32 -5.90%
P/EPS -12.84 -11.09 -6.63 -6.46 -4.15 -6.22 -13.35 -2.56%
EY -7.79 -9.02 -15.09 -15.47 -24.11 -16.07 -7.49 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.02 0.89 0.88 0.49 0.35 0.45 59.84%

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