[UCREST] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[UCREST] UCREST BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 14.65%
YoY- -3763.83%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 15,374 31,279 29,391 27,847 27,606 13,353 14,715 2.95%
PBT 2,896 303 -2,612 -3,425 -4,015 -2,135 116 745.91%
Tax 2 2 -1 -19 -20 -32 -39 -
NP 2,898 305 -2,613 -3,444 -4,035 -2,167 77 1010.78%
-
NP to SH 2,898 305 -2,613 -3,444 -4,035 -2,167 77 1010.78%
-
Tax Rate -0.07% -0.66% - - - - 33.62% -
Total Cost 12,476 30,974 32,004 31,291 31,641 15,520 14,638 -10.06%
-
Net Worth 10,878 10,815 9,898 9,512 4,022 6,251 8,404 18.67%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 10,878 10,815 9,898 9,512 4,022 6,251 8,404 18.67%
NOSH 104,705 105,930 106,097 105,694 96,008 96,028 97,500 4.84%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.85% 0.98% -8.89% -12.37% -14.62% -16.23% 0.52% -
ROE 26.64% 2.82% -26.40% -36.20% -100.30% -34.66% 0.92% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.68 29.53 27.70 26.35 28.75 13.91 15.09 -1.81%
EPS 2.77 0.29 -2.46 -3.26 -4.20 -2.26 0.08 950.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.1021 0.0933 0.09 0.0419 0.0651 0.0862 13.19%
Adjusted Per Share Value based on latest NOSH - 105,694
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.07 4.22 3.96 3.75 3.72 1.80 1.98 2.99%
EPS 0.39 0.04 -0.35 -0.46 -0.54 -0.29 0.01 1037.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.0146 0.0133 0.0128 0.0054 0.0084 0.0113 19.07%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.11 0.16 0.19 0.21 0.22 0.22 0.22 -
P/RPS 0.75 0.54 0.69 0.80 0.77 1.58 1.46 -35.72%
P/EPS 3.97 55.57 -7.71 -6.44 -5.23 -9.75 278.57 -94.04%
EY 25.16 1.80 -12.96 -15.52 -19.10 -10.26 0.36 1575.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.57 2.04 2.33 5.25 3.38 2.55 -44.15%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 26/08/03 -
Price 0.11 0.14 0.15 0.18 0.22 0.21 0.23 -
P/RPS 0.75 0.47 0.54 0.68 0.77 1.51 1.52 -37.42%
P/EPS 3.97 48.62 -6.09 -5.52 -5.23 -9.31 291.23 -94.21%
EY 25.16 2.06 -16.42 -18.10 -19.10 -10.75 0.34 1639.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.37 1.61 2.00 5.25 3.23 2.67 -45.83%

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