[UCREST] QoQ Annualized Quarter Result on 31-Aug-2017 [#1]

Stock
[UCREST] UCREST BERHAD
Announcement Date
19-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- 1609.73%
YoY- 686.63%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 48,263 41,873 38,150 31,344 5,714 1,069 566 1842.56%
PBT 15,573 15,436 16,008 14,756 -798 -1,953 -2,132 -
Tax -1,391 -1,912 -2,768 -2,648 -4 -1 0 -
NP 14,182 13,524 13,240 12,108 -802 -1,954 -2,132 -
-
NP to SH 14,182 13,524 13,240 12,108 -802 -1,954 -2,132 -
-
Tax Rate 8.93% 12.39% 17.29% 17.95% - - - -
Total Cost 34,081 28,349 24,910 19,236 6,516 3,023 2,698 443.23%
-
Net Worth 31,349 25,599 18,860 14,402 11,452 10,736 11,151 99.31%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 31,349 25,599 18,860 14,402 11,452 10,736 11,151 99.31%
NOSH 464,032 421,045 340,446 318,631 320,800 319,527 319,527 28.27%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 29.38% 32.30% 34.71% 38.63% -14.04% -182.79% -376.68% -
ROE 45.24% 52.83% 70.20% 84.07% -7.00% -18.21% -19.12% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 13.04 9.95 11.21 9.84 1.78 0.33 0.18 1642.35%
EPS 3.83 3.21 3.88 3.80 -0.25 -0.61 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0608 0.0554 0.0452 0.0357 0.0336 0.0349 80.69%
Adjusted Per Share Value based on latest NOSH - 318,631
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 6.49 5.63 5.13 4.21 0.77 0.14 0.08 1779.02%
EPS 1.91 1.82 1.78 1.63 -0.11 -0.26 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0344 0.0254 0.0194 0.0154 0.0144 0.015 99.09%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.21 0.40 0.345 0.15 0.06 0.055 0.06 -
P/RPS 1.61 4.02 3.08 1.52 3.37 16.43 33.87 -86.90%
P/EPS 5.48 12.45 8.87 3.95 -24.00 -8.99 -8.99 -
EY 18.25 8.03 11.27 25.33 -4.17 -11.12 -11.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 6.58 6.23 3.32 1.68 1.64 1.72 27.65%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 30/07/18 25/04/18 22/01/18 19/10/17 08/08/17 25/04/17 26/01/17 -
Price 0.385 0.29 0.575 0.385 0.08 0.075 0.065 -
P/RPS 2.95 2.92 5.13 3.91 4.49 22.41 36.69 -81.39%
P/EPS 10.05 9.03 14.79 10.13 -32.00 -12.26 -9.74 -
EY 9.95 11.08 6.76 9.87 -3.13 -8.16 -10.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.77 10.38 8.52 2.24 2.23 1.86 81.65%

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