[UCREST] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[UCREST] UCREST BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 134.02%
YoY- 347.65%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,002 5,451 3,814 4,107 17,907 3,563 2,270 -7.99%
PBT 356 911 869 760 -2,237 -2,004 56 241.25%
Tax 0 0 1 1 0 -3 -17 -
NP 356 911 870 761 -2,237 -2,007 39 333.85%
-
NP to SH 356 911 870 761 -2,237 -2,007 39 333.85%
-
Tax Rate 0.00% 0.00% -0.12% -0.13% - - 30.36% -
Total Cost 1,646 4,540 2,944 3,346 20,144 5,570 2,231 -18.27%
-
Net Worth 10,878 10,815 9,898 9,512 4,022 6,251 8,404 18.67%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 10,878 10,815 9,898 9,512 4,022 6,251 8,404 18.67%
NOSH 104,705 105,930 106,097 105,694 96,008 96,028 97,500 4.84%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 17.78% 16.71% 22.81% 18.53% -12.49% -56.33% 1.72% -
ROE 3.27% 8.42% 8.79% 8.00% -55.61% -32.10% 0.46% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.91 5.15 3.59 3.89 18.65 3.71 2.33 -12.35%
EPS 0.34 0.86 0.82 0.72 -2.33 -2.09 0.04 313.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.1021 0.0933 0.09 0.0419 0.0651 0.0862 13.19%
Adjusted Per Share Value based on latest NOSH - 105,694
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.27 0.73 0.51 0.55 2.41 0.48 0.31 -8.76%
EPS 0.05 0.12 0.12 0.10 -0.30 -0.27 0.01 190.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0145 0.0133 0.0128 0.0054 0.0084 0.0113 18.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.11 0.16 0.19 0.21 0.22 0.22 0.22 -
P/RPS 5.75 3.11 5.29 5.40 1.18 5.93 9.45 -28.08%
P/EPS 32.35 18.60 23.17 29.17 -9.44 -10.53 550.00 -84.74%
EY 3.09 5.38 4.32 3.43 -10.59 -9.50 0.18 559.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.57 2.04 2.33 5.25 3.38 2.55 -44.15%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 26/08/03 -
Price 0.11 0.14 0.15 0.18 0.22 0.21 0.23 -
P/RPS 5.75 2.72 4.17 4.63 1.18 5.66 9.88 -30.17%
P/EPS 32.35 16.28 18.29 25.00 -9.44 -10.05 575.00 -85.18%
EY 3.09 6.14 5.47 4.00 -10.59 -9.95 0.17 585.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.37 1.61 2.00 5.25 3.23 2.67 -45.83%

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