[UCREST] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 170.04%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 7,631 17,922 5,005 14,810 27,568 18,474 28,677 -19.79%
PBT 437 1,723 -2,755 2,866 -4,078 55 432 0.19%
Tax 0 0 0 -4 -8 -10 0 -
NP 437 1,723 -2,755 2,862 -4,086 45 432 0.19%
-
NP to SH 437 1,723 -2,757 2,862 -4,086 45 432 0.19%
-
Tax Rate 0.00% 0.00% - 0.14% - 18.18% 0.00% -
Total Cost 7,194 16,199 7,760 11,948 31,654 18,429 28,245 -20.37%
-
Net Worth 31,517 28,756 26,388 29,858 3,958 7,316 7,721 26.40%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 31,517 28,756 26,388 29,858 3,958 7,316 7,721 26.40%
NOSH 285,999 105,722 105,555 105,729 96,071 89,999 96,153 19.91%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.73% 9.61% -55.04% 19.32% -14.82% 0.24% 1.51% -
ROE 1.39% 5.99% -10.45% 9.59% -103.23% 0.62% 5.60% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2.67 16.95 4.74 14.01 28.70 20.53 29.82 -33.10%
EPS 0.15 1.63 -2.61 2.71 -4.26 0.05 0.52 -18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.272 0.25 0.2824 0.0412 0.0813 0.0803 5.41%
Adjusted Per Share Value based on latest NOSH - 104,705
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1.03 2.41 0.67 1.99 3.71 2.48 3.86 -19.75%
EPS 0.06 0.23 -0.37 0.38 -0.55 0.01 0.06 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0387 0.0355 0.0401 0.0053 0.0098 0.0104 26.37%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.09 0.08 0.04 0.11 0.22 0.25 0.00 -
P/RPS 3.37 0.47 0.84 0.79 0.77 1.22 0.00 -
P/EPS 58.90 4.91 -1.53 4.06 -5.17 500.00 0.00 -
EY 1.70 20.37 -65.30 24.61 -19.33 0.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.29 0.16 0.39 5.34 3.08 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 05/03/03 29/11/02 -
Price 0.07 0.15 0.05 0.11 0.22 0.26 0.27 -
P/RPS 2.62 0.88 1.05 0.79 0.77 1.27 0.91 19.26%
P/EPS 45.81 9.20 -1.91 4.06 -5.17 520.00 60.10 -4.42%
EY 2.18 10.86 -52.24 24.61 -19.33 0.19 1.66 4.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.20 0.39 5.34 3.20 3.36 -24.13%

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