[UCREST] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 83.12%
YoY- 86.31%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,912 3,639 4,332 4,099 3,788 4,035 5,838 -37.07%
PBT -6,931 -1,037 -513 -519 -3,079 -3,853 -3,663 52.92%
Tax 0 0 0 0 0 0 0 -
NP -6,931 -1,037 -513 -519 -3,079 -3,853 -3,663 52.92%
-
NP to SH -6,934 -1,038 -514 -520 -3,080 -3,853 -3,663 52.96%
-
Tax Rate - - - - - - - -
Total Cost 9,843 4,676 4,845 4,618 6,867 7,888 9,501 2.38%
-
Net Worth 14,956 20,237 21,869 18,774 19,300 17,657 20,146 -17.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 14,956 20,237 21,869 18,774 19,300 17,657 20,146 -17.99%
NOSH 290,412 285,833 297,142 289,285 291,111 270,000 305,714 -3.36%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -238.02% -28.50% -11.84% -12.66% -81.28% -95.49% -62.74% -
ROE -46.36% -5.13% -2.35% -2.77% -15.96% -21.82% -18.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.00 1.27 1.46 1.42 1.30 1.49 1.91 -35.01%
EPS -2.39 -0.36 -0.17 -0.18 -1.06 -1.43 -1.20 58.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0708 0.0736 0.0649 0.0663 0.0654 0.0659 -15.14%
Adjusted Per Share Value based on latest NOSH - 289,285
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.39 0.49 0.58 0.55 0.51 0.54 0.78 -36.97%
EPS -0.93 -0.14 -0.07 -0.07 -0.41 -0.52 -0.49 53.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0272 0.0294 0.0252 0.0259 0.0237 0.0271 -18.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.07 0.06 0.05 0.05 0.06 0.07 0.08 -
P/RPS 6.98 4.71 3.43 3.53 4.61 4.68 4.19 40.48%
P/EPS -2.93 -16.52 -28.90 -27.82 -5.67 -4.91 -6.68 -42.24%
EY -34.11 -6.05 -3.46 -3.60 -17.63 -20.39 -14.98 72.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.85 0.68 0.77 0.90 1.07 1.21 8.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 22/02/13 22/11/12 14/08/12 23/05/12 -
Price 0.045 0.09 0.06 0.05 0.05 0.06 0.06 -
P/RPS 4.49 7.07 4.12 3.53 3.84 4.01 3.14 26.89%
P/EPS -1.88 -24.78 -34.69 -27.82 -4.73 -4.20 -5.01 -47.94%
EY -53.06 -4.03 -2.88 -3.60 -21.16 -23.78 -19.97 91.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.27 0.82 0.77 0.75 0.92 0.91 -2.94%

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