[UCREST] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.49%
YoY- -1000.19%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,551 2,747 2,838 3,629 2,912 3,639 4,332 -29.72%
PBT -799 -5,604 -5,711 -5,351 -6,931 -1,037 -513 34.32%
Tax -366 -366 -366 -366 0 0 0 -
NP -1,165 -5,970 -6,077 -5,717 -6,931 -1,037 -513 72.68%
-
NP to SH -1,166 -5,974 -6,081 -5,721 -6,934 -1,038 -514 72.56%
-
Tax Rate - - - - - - - -
Total Cost 3,716 8,717 8,915 9,346 9,843 4,676 4,845 -16.19%
-
Net Worth 13,864 14,561 14,853 15,614 14,956 20,237 21,869 -26.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 13,864 14,561 14,853 15,614 14,956 20,237 21,869 -26.18%
NOSH 294,999 289,499 283,999 287,567 290,412 285,833 297,142 -0.48%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -45.67% -217.33% -214.13% -157.54% -238.02% -28.50% -11.84% -
ROE -8.41% -41.03% -40.94% -36.64% -46.36% -5.13% -2.35% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.86 0.95 1.00 1.26 1.00 1.27 1.46 -29.70%
EPS -0.40 -2.06 -2.14 -1.99 -2.39 -0.36 -0.17 76.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0503 0.0523 0.0543 0.0515 0.0708 0.0736 -25.82%
Adjusted Per Share Value based on latest NOSH - 287,567
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.34 0.37 0.38 0.49 0.39 0.49 0.58 -29.93%
EPS -0.16 -0.80 -0.82 -0.77 -0.93 -0.14 -0.07 73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0196 0.02 0.021 0.0201 0.0272 0.0294 -26.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.06 0.05 0.05 0.04 0.07 0.06 0.05 -
P/RPS 6.94 5.27 5.00 3.17 6.98 4.71 3.43 59.90%
P/EPS -15.18 -2.42 -2.34 -2.01 -2.93 -16.52 -28.90 -34.87%
EY -6.59 -41.27 -42.82 -49.74 -34.11 -6.05 -3.46 53.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.99 0.96 0.74 1.36 0.85 0.68 52.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 23/05/14 28/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.05 0.055 0.045 0.055 0.045 0.09 0.06 -
P/RPS 5.78 5.80 4.50 4.36 4.49 7.07 4.12 25.29%
P/EPS -12.65 -2.67 -2.10 -2.76 -1.88 -24.78 -34.69 -48.92%
EY -7.91 -37.52 -47.58 -36.17 -53.06 -4.03 -2.88 95.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 0.86 1.01 0.87 1.27 0.82 18.64%

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