[UCREST] QoQ Annualized Quarter Result on 31-May-2017 [#4]

Announcement Date
08-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 58.97%
YoY--%
View:
Show?
Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 41,873 38,150 31,344 5,714 1,069 566 888 1214.45%
PBT 15,436 16,008 14,756 -798 -1,953 -2,132 -2,064 -
Tax -1,912 -2,768 -2,648 -4 -1 0 0 -
NP 13,524 13,240 12,108 -802 -1,954 -2,132 -2,064 -
-
NP to SH 13,524 13,240 12,108 -802 -1,954 -2,132 -2,064 -
-
Tax Rate 12.39% 17.29% 17.95% - - - - -
Total Cost 28,349 24,910 19,236 6,516 3,023 2,698 2,952 353.67%
-
Net Worth 25,599 18,860 14,402 11,452 10,736 11,151 11,803 67.79%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 25,599 18,860 14,402 11,452 10,736 11,151 11,803 67.79%
NOSH 421,045 340,446 318,631 320,800 319,527 319,527 322,500 19.51%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 32.30% 34.71% 38.63% -14.04% -182.79% -376.68% -232.43% -
ROE 52.83% 70.20% 84.07% -7.00% -18.21% -19.12% -17.49% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 9.95 11.21 9.84 1.78 0.33 0.18 0.28 987.96%
EPS 3.21 3.88 3.80 -0.25 -0.61 -0.66 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0554 0.0452 0.0357 0.0336 0.0349 0.0366 40.39%
Adjusted Per Share Value based on latest NOSH - 316,190
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 5.63 5.13 4.21 0.77 0.14 0.08 0.12 1210.02%
EPS 1.82 1.78 1.63 -0.11 -0.26 -0.29 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0254 0.0194 0.0154 0.0144 0.015 0.0159 67.51%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.40 0.345 0.15 0.06 0.055 0.06 0.05 -
P/RPS 4.02 3.08 1.52 3.37 16.43 33.87 18.16 -63.50%
P/EPS 12.45 8.87 3.95 -24.00 -8.99 -8.99 -7.81 -
EY 8.03 11.27 25.33 -4.17 -11.12 -11.12 -12.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.58 6.23 3.32 1.68 1.64 1.72 1.37 185.48%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 25/04/18 22/01/18 19/10/17 08/08/17 25/04/17 26/01/17 04/10/16 -
Price 0.29 0.575 0.385 0.08 0.075 0.065 0.06 -
P/RPS 2.92 5.13 3.91 4.49 22.41 36.69 21.79 -73.90%
P/EPS 9.03 14.79 10.13 -32.00 -12.26 -9.74 -9.38 -
EY 11.08 6.76 9.87 -3.13 -8.16 -10.27 -10.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 10.38 8.52 2.24 2.23 1.86 1.64 104.15%

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