[UCREST] QoQ Annualized Quarter Result on 30-Nov-2020 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 59.61%
YoY- 419.21%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 28,148 25,103 29,270 13,812 13,100 12,276 16,402 43.19%
PBT -848 11,437 8,050 7,610 4,768 -22,498 -5,256 -70.26%
Tax 0 -120 -160 0 0 2,173 0 -
NP -848 11,317 7,890 7,610 4,768 -20,325 -5,256 -70.26%
-
NP to SH -848 11,317 7,890 7,610 4,768 -20,325 -5,256 -70.26%
-
Tax Rate - 1.05% 1.99% 0.00% 0.00% - - -
Total Cost 28,996 13,786 21,380 6,202 8,332 32,601 21,658 21.40%
-
Net Worth 62,187 62,187 45,354 30,427 18,853 18,561 34,570 47.75%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 62,187 62,187 45,354 30,427 18,853 18,561 34,570 47.75%
NOSH 621,877 621,877 566,927 507,122 471,349 464,032 464,032 21.48%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin -3.01% 45.08% 26.96% 55.10% 36.40% -165.57% -32.04% -
ROE -1.36% 18.20% 17.40% 25.01% 25.29% -109.50% -15.20% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 4.53 4.04 5.16 2.72 2.78 2.65 3.53 18.03%
EPS -0.12 1.82 1.39 1.50 1.00 -4.38 -1.13 -77.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.08 0.06 0.04 0.04 0.0745 21.61%
Adjusted Per Share Value based on latest NOSH - 507,122
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 3.78 3.37 3.94 1.86 1.76 1.65 2.21 42.88%
EPS -0.11 1.52 1.06 1.02 0.64 -2.73 -0.71 -71.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0836 0.0836 0.061 0.0409 0.0253 0.025 0.0465 47.69%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.31 0.435 0.155 0.15 0.145 0.16 0.095 -
P/RPS 6.85 10.78 3.00 5.51 5.22 6.05 2.69 86.15%
P/EPS -227.34 23.90 11.14 10.00 14.33 -3.65 -8.39 796.73%
EY -0.44 4.18 8.98 10.00 6.98 -27.38 -11.92 -88.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 4.35 1.94 2.50 3.63 4.00 1.28 80.05%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 29/10/21 13/08/21 28/04/21 29/01/21 26/10/20 10/08/20 19/06/20 -
Price 0.235 0.30 0.44 0.145 0.135 0.145 0.16 -
P/RPS 5.19 7.43 8.52 5.32 4.86 5.48 4.53 9.46%
P/EPS -172.34 16.49 31.61 9.66 13.35 -3.31 -14.13 427.45%
EY -0.58 6.07 3.16 10.35 7.49 -30.21 -7.08 -81.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 3.00 5.50 2.42 3.38 3.63 2.15 6.09%

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