[UCREST] QoQ TTM Result on 31-May-2016 [#4]

Announcement Date
27-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 235.93%
YoY- 111.35%
View:
Show?
TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 31/03/16 28/02/16 31/12/15 CAGR
Revenue 802 1,596 1,535 2,381 3,154 1,841 1,841 -51.01%
PBT -1,465 -594 -44 776 231 -241 -241 371.15%
Tax -1 0 0 0 0 0 0 -
NP -1,466 -594 -44 776 231 -241 -241 371.43%
-
NP to SH -1,466 -594 -44 776 231 -241 -241 371.43%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 2,268 2,190 1,579 1,605 2,923 2,082 2,082 7.62%
-
Net Worth 10,736 11,151 11,803 11,976 11,741 0 11,612 -6.51%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 31/03/16 28/02/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 31/03/16 28/02/16 31/12/15 CAGR
Net Worth 10,736 11,151 11,803 11,976 11,741 0 11,612 -6.51%
NOSH 319,527 319,527 322,500 313,529 295,000 303,999 303,999 4.37%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 31/03/16 28/02/16 31/12/15 CAGR
NP Margin -182.79% -37.22% -2.87% 32.59% 7.32% -13.09% -13.09% -
ROE -13.65% -5.33% -0.37% 6.48% 1.97% 0.00% -2.08% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 31/03/16 28/02/16 31/12/15 CAGR
RPS 0.25 0.50 0.48 0.76 1.07 0.61 0.61 -53.51%
EPS -0.46 -0.19 -0.01 0.25 0.08 -0.08 -0.08 349.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.0349 0.0366 0.0382 0.0398 0.00 0.0382 -10.43%
Adjusted Per Share Value based on latest NOSH - 313,529
28/02/17 30/11/16 31/08/16 31/05/16 31/03/16 28/02/16 31/12/15 CAGR
RPS 0.11 0.21 0.21 0.32 0.42 0.25 0.25 -50.59%
EPS -0.20 -0.08 -0.01 0.10 0.03 -0.03 -0.03 410.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.015 0.0159 0.0161 0.0158 0.00 0.0156 -6.64%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 31/03/16 28/02/16 31/12/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 31/03/16 26/02/16 31/12/15 -
Price 0.055 0.06 0.05 0.085 0.055 0.04 0.04 -
P/RPS 21.91 12.01 10.50 11.19 5.14 6.61 6.61 179.87%
P/EPS -11.99 -32.28 -366.48 34.34 70.24 -50.46 -50.46 -70.89%
EY -8.34 -3.10 -0.27 2.91 1.42 -1.98 -1.98 243.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.72 1.37 2.23 1.38 0.00 1.05 46.66%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 31/03/16 28/02/16 31/12/15 CAGR
Date 25/04/17 26/01/17 04/10/16 27/07/16 24/05/16 - 25/02/16 -
Price 0.075 0.065 0.06 0.075 0.09 0.00 0.04 -
P/RPS 29.88 13.01 12.61 9.88 8.42 0.00 6.61 265.32%
P/EPS -16.35 -34.97 -439.77 30.30 114.94 0.00 -50.46 -62.01%
EY -6.12 -2.86 -0.23 3.30 0.87 0.00 -1.98 163.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.86 1.64 1.96 2.26 0.00 1.05 90.95%

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