[UCREST] QoQ Cumulative 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- 22.94%
YoY- 51.45%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,107 27,568 9,699 6,136 3,866 18,474 15,084 -57.95%
PBT 760 -4,078 -1,778 226 170 55 385 57.29%
Tax 1 -8 -20 -17 0 -10 -10 -
NP 761 -4,086 -1,798 209 170 45 375 60.21%
-
NP to SH 761 -4,086 -1,798 209 170 45 375 60.21%
-
Tax Rate -0.13% - - 7.52% 0.00% 18.18% 2.60% -
Total Cost 3,346 31,654 11,497 5,927 3,696 18,429 14,709 -62.70%
-
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 8.00% -103.23% -28.73% 2.55% 2.15% 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 3.89 28.70 10.09 6.46 4.09 20.53 15.69 -60.50%
EPS 0.72 -4.26 -1.87 0.22 0.18 0.05 0.39 50.43%
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 0.55 3.71 1.30 0.82 0.52 2.48 2.03 -58.09%
EPS 0.10 -0.55 -0.24 0.03 0.02 0.01 0.05 58.67%
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 5.40 0.77 2.18 3.41 5.86 1.22 1.98 95.08%
P/EPS 29.17 -5.17 -11.76 100.00 133.33 500.00 79.49 -48.71%
EY 3.43 -19.33 -8.50 1.00 0.75 0.20 1.26 94.84%
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 4.63 0.77 2.08 3.56 4.89 1.27 1.72 93.39%
P/EPS 25.00 -5.17 -11.23 104.55 111.11 520.00 69.23 -49.25%
EY 4.00 -19.33 -8.90 0.96 0.90 0.19 1.44 97.48%
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