[UCREST] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[UCREST] UCREST BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -673.52%
YoY- -739.29%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 21,202 4,834 17,829 12,932 15,084 8.87%
PBT 2,064 -2,024 3,386 -2,370 385 52.12%
Tax 0 0 1 -26 -10 -
NP 2,064 -2,024 3,388 -2,397 375 53.12%
-
NP to SH 2,064 -2,024 3,388 -2,397 375 53.12%
-
Tax Rate 0.00% - -0.03% - 2.60% -
Total Cost 19,138 6,858 14,441 15,329 14,709 6.79%
-
Net Worth 28,432 8,760 10,764 6,259 8,125 36.74%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 28,432 8,760 10,764 6,259 8,125 36.74%
NOSH 105,306 105,416 105,435 96,149 96,153 2.29%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.73% -41.86% 19.00% -18.54% 2.49% -
ROE 7.26% -23.10% 31.47% -38.30% 4.62% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 20.13 4.59 16.91 13.45 15.69 6.42%
EPS 1.96 -1.92 3.21 -2.49 0.39 49.68%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.0831 0.1021 0.0651 0.0845 33.67%
Adjusted Per Share Value based on latest NOSH - 96,028
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.85 0.65 2.40 1.74 2.03 8.84%
EPS 0.28 -0.27 0.46 -0.32 0.05 53.78%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.0118 0.0145 0.0084 0.0109 36.79%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.06 0.05 0.16 0.22 0.31 -
P/RPS 0.30 1.09 0.95 1.64 1.98 -37.58%
P/EPS 3.06 -2.60 4.98 -8.82 79.49 -55.68%
EY 32.67 -38.40 20.08 -11.33 1.26 125.52%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.60 1.57 3.38 3.67 -50.49%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/11/06 04/01/06 30/11/04 28/11/03 29/11/02 -
Price 0.07 0.05 0.14 0.21 0.27 -
P/RPS 0.35 1.09 0.83 1.56 1.72 -32.81%
P/EPS 3.57 -2.60 4.36 -8.42 69.23 -52.32%
EY 28.00 -38.40 22.95 -11.87 1.44 109.88%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.60 1.37 3.23 3.20 -46.58%

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