[UCREST] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[UCREST] UCREST BERHAD
Announcement Date
04-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -209.52%
YoY- -480.98%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 13,212 8,754 5,006 5,629 9,987 12,718 15,374 -9.63%
PBT -2,367 -2,695 -2,755 -1,162 1,061 2,141 2,896 -
Tax 0 0 0 0 0 1 2 -
NP -2,367 -2,695 -2,755 -1,162 1,061 2,142 2,898 -
-
NP to SH -2,369 -2,697 -2,757 -1,162 1,061 2,142 2,898 -
-
Tax Rate - - - - 0.00% -0.05% -0.07% -
Total Cost 15,579 11,449 7,761 6,791 8,926 10,576 12,476 16.00%
-
Net Worth 27,654 27,083 26,950 8,792 10,233 10,585 10,878 86.58%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 27,654 27,083 26,950 8,792 10,233 10,585 10,878 86.58%
NOSH 106,363 108,333 105,897 105,806 105,499 104,705 104,705 1.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -17.92% -30.79% -55.03% -20.64% 10.62% 16.84% 18.85% -
ROE -8.57% -9.96% -10.23% -13.22% 10.37% 20.23% 26.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.42 8.08 4.73 5.32 9.47 12.15 14.68 -10.57%
EPS -2.23 -2.49 -2.60 -1.10 1.01 2.05 2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.2545 0.0831 0.097 0.1011 0.1039 84.62%
Adjusted Per Share Value based on latest NOSH - 105,806
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.78 1.18 0.67 0.76 1.34 1.71 2.07 -9.59%
EPS -0.32 -0.36 -0.37 -0.16 0.14 0.29 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0364 0.0362 0.0118 0.0138 0.0142 0.0146 86.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.06 0.07 0.04 0.05 0.07 0.10 0.11 -
P/RPS 0.48 0.87 0.85 0.94 0.74 0.82 0.75 -25.79%
P/EPS -2.69 -2.81 -1.54 -4.55 6.96 4.89 3.97 -
EY -37.12 -35.56 -65.09 -21.96 14.37 20.46 25.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.16 0.60 0.72 0.99 1.06 -63.99%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 04/01/06 30/08/05 31/05/05 28/02/05 -
Price 0.05 0.04 0.05 0.05 0.06 0.08 0.11 -
P/RPS 0.40 0.50 1.06 0.94 0.63 0.66 0.75 -34.31%
P/EPS -2.24 -1.61 -1.92 -4.55 5.97 3.91 3.97 -
EY -44.55 -62.24 -52.07 -21.96 16.76 25.57 25.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.16 0.20 0.60 0.62 0.79 1.06 -68.30%

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