[UCREST] QoQ TTM Result on 28-Feb-2018 [#3]

Stock
[UCREST] UCREST BERHAD
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- 56.96%
YoY- 837.18%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 47,950 48,573 48,263 36,317 24,506 13,328 5,714 312.41%
PBT 17,024 18,730 15,573 12,244 8,272 3,407 -798 -
Tax -1,442 -2,631 -1,391 -1,437 -1,387 -666 -4 4947.17%
NP 15,582 16,099 14,182 10,807 6,885 2,741 -802 -
-
NP to SH 15,582 16,099 14,182 10,807 6,885 2,741 -802 -
-
Tax Rate 8.47% 14.05% 8.93% 11.74% 16.77% 19.55% - -
Total Cost 32,368 32,474 34,081 25,510 17,621 10,587 6,516 190.84%
-
Net Worth 39,071 36,983 31,349 25,599 18,860 14,402 11,288 128.64%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 39,071 36,983 31,349 25,599 18,860 14,402 11,288 128.64%
NOSH 464,032 464,032 464,032 421,045 340,446 318,631 316,190 29.11%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 32.50% 33.14% 29.38% 29.76% 28.10% 20.57% -14.04% -
ROE 39.88% 43.53% 45.24% 42.22% 36.50% 19.03% -7.10% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 10.33 10.47 13.04 8.63 7.20 4.18 1.81 219.02%
EPS 3.36 3.47 3.83 2.57 2.02 0.86 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0797 0.0847 0.0608 0.0554 0.0452 0.0357 77.09%
Adjusted Per Share Value based on latest NOSH - 421,045
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 6.45 6.53 6.49 4.88 3.29 1.79 0.77 311.92%
EPS 2.09 2.16 1.91 1.45 0.93 0.37 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0497 0.0421 0.0344 0.0254 0.0194 0.0152 128.32%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.27 0.31 0.21 0.40 0.345 0.15 0.06 -
P/RPS 2.61 2.96 1.61 4.64 4.79 3.59 3.32 -14.80%
P/EPS 8.04 8.94 5.48 15.58 17.06 17.44 -23.66 -
EY 12.44 11.19 18.25 6.42 5.86 5.73 -4.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.89 2.48 6.58 6.23 3.32 1.68 53.91%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 29/01/19 26/10/18 30/07/18 25/04/18 22/01/18 19/10/17 08/08/17 -
Price 0.26 0.235 0.385 0.29 0.575 0.385 0.08 -
P/RPS 2.52 2.25 2.95 3.36 7.99 9.20 4.43 -31.32%
P/EPS 7.74 6.77 10.05 11.30 28.43 44.75 -31.54 -
EY 12.92 14.76 9.95 8.85 3.52 2.23 -3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 2.95 4.55 4.77 10.38 8.52 2.24 23.89%

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