[UCREST] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[UCREST] UCREST BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -14.68%
YoY- 69.78%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 936 1,088 1,293 428 562 456 3,629 -59.58%
PBT 4,852 -2,556 -7,161 -2,630 -2,294 -2,272 -5,351 -
Tax 0 0 361 0 0 0 -366 -
NP 4,852 -2,556 -6,800 -2,630 -2,294 -2,272 -5,717 -
-
NP to SH 4,852 -2,556 -6,800 -2,630 -2,294 -2,272 -5,721 -
-
Tax Rate 0.00% - - - - - - -
Total Cost -3,916 3,644 8,093 3,058 2,856 2,728 9,346 -
-
Net Worth 11,263 8,248 8,805 13,636 14,793 14,853 15,781 -20.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 11,263 8,248 8,805 13,636 14,793 14,853 15,781 -20.18%
NOSH 288,809 290,454 290,598 290,146 294,102 283,999 290,638 -0.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 518.38% -234.93% -525.91% -614.64% -408.19% -498.25% -157.54% -
ROE 43.08% -30.99% -77.23% -19.29% -15.51% -15.30% -36.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.32 0.37 0.44 0.15 0.19 0.16 1.25 -59.78%
EPS 1.68 -0.88 -2.34 -0.91 -0.78 -0.80 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0284 0.0303 0.047 0.0503 0.0523 0.0543 -19.84%
Adjusted Per Share Value based on latest NOSH - 294,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.13 0.15 0.17 0.06 0.08 0.06 0.49 -58.81%
EPS 0.65 -0.34 -0.91 -0.35 -0.31 -0.31 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0111 0.0118 0.0183 0.0199 0.02 0.0212 -20.29%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.04 0.05 0.045 0.06 0.05 0.05 0.04 -
P/RPS 12.34 13.35 10.11 40.67 26.17 31.14 3.20 146.51%
P/EPS 2.38 -5.68 -1.92 -6.62 -6.41 -6.25 -2.03 -
EY 42.00 -17.60 -52.00 -15.11 -15.60 -16.00 -49.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.76 1.49 1.28 0.99 0.96 0.74 24.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 20/05/15 25/02/15 28/11/14 27/08/14 23/05/14 28/02/14 -
Price 0.04 0.04 0.05 0.05 0.055 0.045 0.055 -
P/RPS 12.34 10.68 11.24 33.90 28.78 28.03 4.40 99.24%
P/EPS 2.38 -4.55 -2.14 -5.51 -7.05 -5.63 -2.79 -
EY 42.00 -22.00 -46.80 -18.13 -14.18 -17.78 -35.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.41 1.65 1.06 1.09 0.86 1.01 1.31%

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