[UCREST] QoQ TTM Result on 30-Nov-2020 [#2]

Stock
[UCREST] UCREST BERHAD
Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 31.28%
YoY- -531.15%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 28,865 25,103 21,953 9,186 8,063 12,302 15,219 53.04%
PBT 10,033 11,437 -5,844 -10,845 -14,793 -15,842 -7,424 -
Tax -120 -120 2,053 2,173 2,173 2,173 832 -
NP 9,913 11,317 -3,791 -8,672 -12,620 -13,669 -6,592 -
-
NP to SH 9,913 11,317 -3,791 -8,672 -12,620 -13,669 -6,592 -
-
Tax Rate 1.20% 1.05% - - - - - -
Total Cost 18,952 13,786 25,744 17,858 20,683 25,971 21,811 -8.91%
-
Net Worth 62,187 62,187 45,354 30,427 18,853 18,561 34,570 47.75%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 62,187 62,187 45,354 30,427 18,853 18,561 34,570 47.75%
NOSH 621,877 621,877 566,927 507,122 471,349 464,032 464,032 21.48%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 34.34% 45.08% -17.27% -94.40% -156.52% -111.11% -43.31% -
ROE 15.94% 18.20% -8.36% -28.50% -66.94% -73.64% -19.07% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 4.64 4.04 3.87 1.81 1.71 2.65 3.28 25.93%
EPS 1.59 1.82 -0.67 -1.71 -2.68 -2.95 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.08 0.06 0.04 0.04 0.0745 21.61%
Adjusted Per Share Value based on latest NOSH - 507,122
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 3.88 3.37 2.95 1.23 1.08 1.65 2.05 52.83%
EPS 1.33 1.52 -0.51 -1.17 -1.70 -1.84 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0836 0.0836 0.061 0.0409 0.0253 0.025 0.0465 47.69%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.31 0.435 0.155 0.15 0.145 0.16 0.095 -
P/RPS 6.68 10.78 4.00 8.28 8.48 6.04 2.90 74.15%
P/EPS 19.45 23.90 -23.18 -8.77 -5.42 -5.43 -6.69 -
EY 5.14 4.18 -4.31 -11.40 -18.46 -18.41 -14.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 4.35 1.94 2.50 3.63 4.00 1.28 80.05%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 29/10/21 13/08/21 28/04/21 29/01/21 26/10/20 10/08/20 19/06/20 -
Price 0.235 0.30 0.44 0.145 0.135 0.145 0.16 -
P/RPS 5.06 7.43 11.36 8.00 7.89 5.47 4.88 2.43%
P/EPS 14.74 16.49 -65.80 -8.48 -5.04 -4.92 -11.26 -
EY 6.78 6.07 -1.52 -11.79 -19.83 -20.32 -8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 3.00 5.50 2.42 3.38 3.63 2.15 6.09%

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