[UCREST] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UCREST] UCREST BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 55.89%
YoY- 241.32%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 6,748 15,902 3,626 13,372 9,699 15,084 -14.85%
PBT 1,220 1,548 -1,518 2,540 -1,778 385 25.92%
Tax 0 0 0 1 -20 -10 -
NP 1,220 1,548 -1,518 2,541 -1,798 375 26.59%
-
NP to SH 1,220 1,548 -1,518 2,541 -1,798 375 26.59%
-
Tax Rate 0.00% 0.00% - -0.04% - 2.60% -
Total Cost 5,528 14,354 5,144 10,831 11,497 14,709 -17.76%
-
Net Worth 80,723 28,432 8,760 10,764 6,259 8,125 58.24%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 80,723 28,432 8,760 10,764 6,259 8,125 58.24%
NOSH 290,476 105,306 105,416 105,435 96,149 96,153 24.73%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 18.08% 9.73% -41.86% 19.00% -18.54% 2.49% -
ROE 1.51% 5.44% -17.33% 23.60% -28.73% 4.62% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.32 15.10 3.44 12.68 10.09 15.69 -31.75%
EPS 0.42 1.47 -1.44 2.41 -1.87 0.39 1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2779 0.27 0.0831 0.1021 0.0651 0.0845 26.86%
Adjusted Per Share Value based on latest NOSH - 105,930
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.91 2.14 0.49 1.80 1.30 2.03 -14.81%
EPS 0.16 0.21 -0.20 0.34 -0.24 0.05 26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.0382 0.0118 0.0145 0.0084 0.0109 58.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.10 0.06 0.05 0.16 0.22 0.31 -
P/RPS 4.30 0.40 1.45 1.26 2.18 1.98 16.76%
P/EPS 23.81 4.08 -3.47 6.64 -11.76 79.49 -21.41%
EY 4.20 24.50 -28.80 15.06 -8.50 1.26 27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.22 0.60 1.57 3.38 3.67 -37.13%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/11/07 29/11/06 04/01/06 30/11/04 28/11/03 29/11/02 -
Price 0.09 0.07 0.05 0.14 0.21 0.27 -
P/RPS 3.87 0.46 1.45 1.10 2.08 1.72 17.59%
P/EPS 21.43 4.76 -3.47 5.81 -11.23 69.23 -20.89%
EY 4.67 21.00 -28.80 17.21 -8.90 1.44 26.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.26 0.60 1.37 3.23 3.20 -36.88%

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