[UCREST] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UCREST] UCREST BERHAD
Announcement Date
04-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -391.26%
YoY- -159.74%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 4,256 8,997 21,202 4,834 17,829 12,932 15,084 -18.99%
PBT -456 1,626 2,064 -2,024 3,386 -2,370 385 -
Tax 0 0 0 0 1 -26 -10 -
NP -456 1,626 2,064 -2,024 3,388 -2,397 375 -
-
NP to SH -456 1,626 2,064 -2,024 3,388 -2,397 375 -
-
Tax Rate - 0.00% 0.00% - -0.03% - 2.60% -
Total Cost 4,712 7,370 19,138 6,858 14,441 15,329 14,709 -17.26%
-
Net Worth 31,064 80,723 28,432 8,760 10,764 6,259 8,125 25.02%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 31,064 80,723 28,432 8,760 10,764 6,259 8,125 25.02%
NOSH 285,000 290,476 105,306 105,416 105,435 96,149 96,153 19.83%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -10.71% 18.08% 9.73% -41.86% 19.00% -18.54% 2.49% -
ROE -1.47% 2.02% 7.26% -23.10% 31.47% -38.30% 4.62% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.49 3.10 20.13 4.59 16.91 13.45 15.69 -32.43%
EPS -0.16 0.56 1.96 -1.92 3.21 -2.49 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 0.2779 0.27 0.0831 0.1021 0.0651 0.0845 4.33%
Adjusted Per Share Value based on latest NOSH - 105,806
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.57 1.21 2.85 0.65 2.40 1.74 2.03 -19.06%
EPS -0.06 0.22 0.28 -0.27 0.46 -0.32 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0418 0.1085 0.0382 0.0118 0.0145 0.0084 0.0109 25.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.05 0.10 0.06 0.05 0.16 0.22 0.31 -
P/RPS 3.35 3.23 0.30 1.09 0.95 1.64 1.98 9.15%
P/EPS -31.25 17.86 3.06 -2.60 4.98 -8.82 79.49 -
EY -3.20 5.60 32.67 -38.40 20.08 -11.33 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.22 0.60 1.57 3.38 3.67 -29.23%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 30/11/07 29/11/06 04/01/06 30/11/04 28/11/03 29/11/02 -
Price 0.04 0.09 0.07 0.05 0.14 0.21 0.27 -
P/RPS 2.68 2.91 0.35 1.09 0.83 1.56 1.72 7.66%
P/EPS -25.00 16.07 3.57 -2.60 4.36 -8.42 69.23 -
EY -4.00 6.22 28.00 -38.40 22.95 -11.87 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.26 0.60 1.37 3.23 3.20 -30.17%

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