[UCREST] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 60.29%
YoY- -173.08%
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 888 0 1,088 456 3,620 2,688 4,496 -25.84%
PBT -2,064 0 -2,556 -2,272 -832 -856 -1,400 7.41%
Tax 0 0 0 0 0 0 0 -
NP -2,064 0 -2,556 -2,272 -832 -856 -1,400 7.41%
-
NP to SH -2,064 0 -2,556 -2,272 -832 -856 -1,400 7.41%
-
Tax Rate - - - - - - - -
Total Cost 2,952 0 3,644 2,728 4,452 3,544 5,896 -11.97%
-
Net Worth 11,803 0 8,248 14,853 21,869 20,146 22,895 -11.49%
Dividend
31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 11,803 0 8,248 14,853 21,869 20,146 22,895 -11.49%
NOSH 322,500 288,809 290,454 283,999 297,142 305,714 291,666 1.86%
Ratio Analysis
31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -232.43% 0.00% -234.93% -498.25% -22.98% -31.85% -31.14% -
ROE -17.49% 0.00% -30.99% -15.30% -3.80% -4.25% -6.11% -
Per Share
31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.28 0.00 0.37 0.16 1.22 0.88 1.54 -26.96%
EPS -0.64 0.00 -0.88 -0.80 -0.28 -0.28 -0.48 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.00 0.0284 0.0523 0.0736 0.0659 0.0785 -13.12%
Adjusted Per Share Value based on latest NOSH - 283,999
31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.12 0.00 0.15 0.06 0.49 0.36 0.60 -25.67%
EPS -0.28 0.00 -0.34 -0.31 -0.11 -0.12 -0.19 7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0159 0.00 0.0111 0.02 0.0294 0.0271 0.0308 -11.47%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/08/16 28/08/15 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.05 0.045 0.05 0.05 0.05 0.08 0.08 -
P/RPS 18.16 0.00 13.35 31.14 4.10 9.10 5.19 25.97%
P/EPS -7.81 0.00 -5.68 -6.25 -17.86 -28.57 -16.67 -13.04%
EY -12.80 0.00 -17.60 -16.00 -5.60 -3.50 -6.00 14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.00 1.76 0.96 0.68 1.21 1.02 5.58%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 04/10/16 - 20/05/15 23/05/14 30/05/13 23/05/12 25/05/11 -
Price 0.06 0.00 0.04 0.045 0.06 0.06 0.07 -
P/RPS 21.79 0.00 10.68 28.03 4.93 6.82 4.54 33.52%
P/EPS -9.38 0.00 -4.55 -5.63 -21.43 -21.43 -14.58 -7.80%
EY -10.67 0.00 -22.00 -17.78 -4.67 -4.67 -6.86 8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.00 1.41 0.86 0.82 0.91 0.89 11.92%

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