[UCREST] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -38.53%
YoY- 51.45%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 16,428 27,568 12,932 12,272 15,464 18,474 15,084 5.84%
PBT 3,040 -4,078 -2,370 452 680 55 385 296.03%
Tax 4 -8 -26 -34 0 -10 -10 -
NP 3,044 -4,086 -2,397 418 680 45 375 303.38%
-
NP to SH 3,044 -4,086 -2,397 418 680 45 375 303.38%
-
Tax Rate -0.13% - - 7.52% 0.00% 18.18% 2.60% -
Total Cost 13,384 31,654 15,329 11,854 14,784 18,429 14,709 -6.09%
-
Net Worth 9,512 3,958 6,259 8,188 7,923 7,316 8,125 11.06%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 9,512 3,958 6,259 8,188 7,923 7,316 8,125 11.06%
NOSH 105,694 96,071 96,149 95,000 94,444 89,999 96,153 6.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.53% -14.82% -18.54% 3.41% 4.40% 0.24% 2.49% -
ROE 32.00% -103.23% -38.30% 5.10% 8.58% 0.62% 4.62% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.54 28.70 13.45 12.92 16.37 20.53 15.69 -0.63%
EPS 2.88 -4.26 -2.49 0.44 0.72 0.05 0.39 278.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0412 0.0651 0.0862 0.0839 0.0813 0.0845 4.28%
Adjusted Per Share Value based on latest NOSH - 97,500
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.21 3.71 1.74 1.65 2.08 2.48 2.03 5.82%
EPS 0.41 -0.55 -0.32 0.06 0.09 0.01 0.05 306.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0053 0.0084 0.011 0.0107 0.0098 0.0109 11.29%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.21 0.22 0.22 0.22 0.24 0.25 0.31 -
P/RPS 1.35 0.77 1.64 1.70 1.47 1.22 1.98 -22.51%
P/EPS 7.29 -5.17 -8.82 50.00 33.33 500.00 79.49 -79.63%
EY 13.71 -19.33 -11.33 2.00 3.00 0.20 1.26 390.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 5.34 3.38 2.55 2.86 3.08 3.67 -26.11%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 26/08/03 30/05/03 05/03/03 29/11/02 -
Price 0.18 0.22 0.21 0.23 0.20 0.26 0.27 -
P/RPS 1.16 0.77 1.56 1.78 1.22 1.27 1.72 -23.07%
P/EPS 6.25 -5.17 -8.42 52.27 27.78 520.00 69.23 -79.84%
EY 16.00 -19.33 -11.87 1.91 3.60 0.19 1.44 397.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 5.34 3.23 2.67 2.38 3.20 3.20 -26.87%

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