[UCREST] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[UCREST] UCREST BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -26.09%
YoY- 162.2%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 5,006 5,629 9,987 12,718 15,374 31,279 29,391 -69.17%
PBT -2,755 -1,162 1,061 2,141 2,896 303 -2,612 3.60%
Tax 0 0 0 1 2 2 -1 -
NP -2,755 -1,162 1,061 2,142 2,898 305 -2,613 3.58%
-
NP to SH -2,757 -1,162 1,061 2,142 2,898 305 -2,613 3.63%
-
Tax Rate - - 0.00% -0.05% -0.07% -0.66% - -
Total Cost 7,761 6,791 8,926 10,576 12,476 30,974 32,004 -61.01%
-
Net Worth 26,950 8,792 10,233 10,585 10,878 10,815 9,898 94.63%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 26,950 8,792 10,233 10,585 10,878 10,815 9,898 94.63%
NOSH 105,897 105,806 105,499 104,705 104,705 105,930 106,097 -0.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -55.03% -20.64% 10.62% 16.84% 18.85% 0.98% -8.89% -
ROE -10.23% -13.22% 10.37% 20.23% 26.64% 2.82% -26.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.73 5.32 9.47 12.15 14.68 29.53 27.70 -69.12%
EPS -2.60 -1.10 1.01 2.05 2.77 0.29 -2.46 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2545 0.0831 0.097 0.1011 0.1039 0.1021 0.0933 94.86%
Adjusted Per Share Value based on latest NOSH - 104,705
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.67 0.76 1.34 1.71 2.07 4.21 3.95 -69.25%
EPS -0.37 -0.16 0.14 0.29 0.39 0.04 -0.35 3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0118 0.0138 0.0142 0.0146 0.0145 0.0133 94.58%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.04 0.05 0.07 0.10 0.11 0.16 0.19 -
P/RPS 0.85 0.94 0.74 0.82 0.75 0.54 0.69 14.87%
P/EPS -1.54 -4.55 6.96 4.89 3.97 55.57 -7.71 -65.72%
EY -65.09 -21.96 14.37 20.46 25.16 1.80 -12.96 192.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.60 0.72 0.99 1.06 1.57 2.04 -81.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 04/01/06 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.05 0.05 0.06 0.08 0.11 0.14 0.15 -
P/RPS 1.06 0.94 0.63 0.66 0.75 0.47 0.54 56.58%
P/EPS -1.92 -4.55 5.97 3.91 3.97 48.62 -6.09 -53.58%
EY -52.07 -21.96 16.76 25.57 25.16 2.06 -16.42 115.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.60 0.62 0.79 1.06 1.37 1.61 -75.00%

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