[UCREST] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 514.52%
YoY- 169.1%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,550 3,693 7,631 17,900 5,006 15,374 27,606 -28.93%
PBT -731 -5,041 437 1,905 -2,755 2,896 -4,015 -24.69%
Tax 0 0 0 0 0 2 -20 -
NP -731 -5,041 437 1,905 -2,755 2,898 -4,035 -24.75%
-
NP to SH -731 -5,041 437 1,905 -2,757 2,898 -4,035 -24.75%
-
Tax Rate - - 0.00% 0.00% - -0.07% - -
Total Cost 4,281 8,734 7,194 15,995 7,761 12,476 31,641 -28.32%
-
Net Worth 26,035 26,887 32,255 28,270 26,950 10,878 4,022 36.47%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 26,035 26,887 32,255 28,270 26,950 10,878 4,022 36.47%
NOSH 289,285 290,365 292,962 104,705 105,897 104,705 96,008 20.16%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -20.59% -136.50% 5.73% 10.64% -55.03% 18.85% -14.62% -
ROE -2.81% -18.75% 1.35% 6.74% -10.23% 26.64% -100.30% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.23 1.27 2.60 17.10 4.73 14.68 28.75 -40.83%
EPS -0.25 -1.74 0.15 1.82 -2.60 2.77 -4.20 -37.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0926 0.1101 0.27 0.2545 0.1039 0.0419 13.57%
Adjusted Per Share Value based on latest NOSH - 104,705
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.48 0.50 1.03 2.41 0.67 2.07 3.71 -28.86%
EPS -0.10 -0.68 0.06 0.26 -0.37 0.39 -0.54 -24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0361 0.0434 0.038 0.0362 0.0146 0.0054 36.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.05 0.04 0.09 0.08 0.04 0.11 0.22 -
P/RPS 4.07 3.15 3.46 0.47 0.85 0.75 0.77 31.94%
P/EPS -19.79 -2.30 60.34 4.40 -1.54 3.97 -5.23 24.80%
EY -5.05 -43.40 1.66 22.74 -65.09 25.16 -19.10 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.82 0.30 0.16 1.06 5.25 -31.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.04 0.04 0.07 0.15 0.05 0.11 0.22 -
P/RPS 3.26 3.15 2.69 0.88 1.06 0.75 0.77 27.16%
P/EPS -15.83 -2.30 46.93 8.24 -1.92 3.97 -5.23 20.25%
EY -6.32 -43.40 2.13 12.13 -52.07 25.16 -19.10 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.64 0.56 0.20 1.06 5.25 -33.82%

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