[UCREST] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -74.77%
YoY- 85.12%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,099 6,289 2,432 3,552 3,693 7,631 17,922 -21.78%
PBT -519 -3,805 -2,937 -762 -5,121 437 1,723 -
Tax 0 0 -21 0 0 0 0 -
NP -519 -3,805 -2,958 -762 -5,121 437 1,723 -
-
NP to SH -520 -3,805 -2,958 -762 -5,121 437 1,723 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 4,618 10,094 5,390 4,314 8,814 7,194 16,199 -18.85%
-
Net Worth 18,676 19,348 23,038 26,322 26,825 31,517 28,756 -6.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 18,676 19,348 23,038 26,322 26,825 31,517 28,756 -6.93%
NOSH 287,777 290,076 289,065 292,800 290,000 285,999 105,722 18.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -12.66% -60.50% -121.63% -21.45% -138.67% 5.73% 9.61% -
ROE -2.78% -19.67% -12.84% -2.89% -19.09% 1.39% 5.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.42 2.17 0.84 1.21 1.27 2.67 16.95 -33.82%
EPS -0.18 -1.31 -1.02 -0.26 -1.76 0.15 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0667 0.0797 0.0899 0.0925 0.1102 0.272 -21.22%
Adjusted Per Share Value based on latest NOSH - 289,285
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.55 0.85 0.33 0.48 0.50 1.03 2.42 -21.86%
EPS -0.07 -0.51 -0.40 -0.10 -0.69 0.06 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0261 0.0311 0.0355 0.0362 0.0425 0.0388 -6.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.05 0.07 0.04 0.05 0.04 0.09 0.08 -
P/RPS 3.51 3.23 4.75 4.12 3.14 3.37 0.47 39.76%
P/EPS -27.67 -5.34 -3.91 -19.21 -2.27 58.90 4.91 -
EY -3.61 -18.74 -25.58 -5.20 -44.15 1.70 20.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.05 0.50 0.56 0.43 0.82 0.29 17.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 24/02/11 25/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.05 0.07 0.07 0.04 0.04 0.07 0.15 -
P/RPS 3.51 3.23 8.32 3.30 3.14 2.62 0.88 25.90%
P/EPS -27.67 -5.34 -6.84 -15.37 -2.27 45.81 9.20 -
EY -3.61 -18.74 -14.62 -6.51 -44.15 2.18 10.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.05 0.88 0.44 0.43 0.64 0.55 5.76%

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