[UCREST] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[UCREST] UCREST BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 113.09%
YoY- 126.68%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,436 15,704 17,900 17,259 13,212 8,754 5,006 73.71%
PBT 2,451 2,374 1,905 312 -2,367 -2,695 -2,755 -
Tax 0 0 0 0 0 0 0 -
NP 2,451 2,374 1,905 312 -2,367 -2,695 -2,755 -
-
NP to SH 2,451 2,374 1,905 310 -2,369 -2,697 -2,757 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 8,985 13,330 15,995 16,947 15,579 11,449 7,761 10.28%
-
Net Worth 30,414 29,003 28,270 28,611 27,654 27,083 26,950 8.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 30,414 29,003 28,270 28,611 27,654 27,083 26,950 8.41%
NOSH 109,444 104,705 104,705 105,968 106,363 108,333 105,897 2.22%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.43% 15.12% 10.64% 1.81% -17.92% -30.79% -55.03% -
ROE 8.06% 8.19% 6.74% 1.08% -8.57% -9.96% -10.23% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.45 15.00 17.10 16.29 12.42 8.08 4.73 69.87%
EPS 2.24 2.27 1.82 0.29 -2.23 -2.49 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2779 0.277 0.27 0.27 0.26 0.25 0.2545 6.05%
Adjusted Per Share Value based on latest NOSH - 105,968
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.54 2.11 2.41 2.32 1.78 1.18 0.67 74.43%
EPS 0.33 0.32 0.26 0.04 -0.32 -0.36 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0409 0.039 0.038 0.0385 0.0372 0.0364 0.0362 8.50%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.12 0.13 0.08 0.06 0.06 0.07 0.04 -
P/RPS 1.15 0.87 0.47 0.37 0.48 0.87 0.85 22.39%
P/EPS 5.36 5.73 4.40 20.51 -2.69 -2.81 -1.54 -
EY 18.66 17.44 22.74 4.88 -37.12 -35.56 -65.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.30 0.22 0.23 0.28 0.16 93.65%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 27/02/07 29/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.12 0.11 0.15 0.07 0.05 0.04 0.05 -
P/RPS 1.15 0.73 0.88 0.43 0.40 0.50 1.06 5.59%
P/EPS 5.36 4.85 8.24 23.93 -2.24 -1.61 -1.92 -
EY 18.66 20.61 12.13 4.18 -44.55 -62.24 -52.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.56 0.26 0.19 0.16 0.20 66.81%

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