[UCREST] YoY TTM Result on 30-Nov-2019 [#2]

Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- -145.23%
YoY- -108.82%
View:
Show?
TTM Result
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 4,572 28,246 9,186 20,138 47,950 24,506 1,596 19.16%
PBT -35,767 4,220 -10,845 -1,595 17,024 8,272 -594 97.91%
Tax 0 -120 2,173 221 -1,442 -1,387 0 -
NP -35,767 4,100 -8,672 -1,374 15,582 6,885 -594 97.91%
-
NP to SH -35,767 4,100 -8,672 -1,374 15,582 6,885 -594 97.91%
-
Tax Rate - 2.84% - - 8.47% 16.77% - -
Total Cost 40,339 24,146 17,858 21,512 32,368 17,621 2,190 62.47%
-
Net Worth 24,875 55,968 30,427 37,308 39,071 18,860 11,151 14.30%
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 24,875 55,968 30,427 37,308 39,071 18,860 11,151 14.30%
NOSH 621,877 621,877 507,122 464,032 464,032 340,446 319,527 11.73%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin -782.31% 14.52% -94.40% -6.82% 32.50% 28.10% -37.22% -
ROE -143.79% 7.33% -28.50% -3.68% 39.88% 36.50% -5.33% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 0.74 4.54 1.81 4.34 10.33 7.20 0.50 6.74%
EPS -5.75 0.66 -1.71 -0.30 3.36 2.02 -0.19 76.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.09 0.06 0.0804 0.0842 0.0554 0.0349 2.29%
Adjusted Per Share Value based on latest NOSH - 464,032
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 0.61 3.80 1.23 2.71 6.45 3.29 0.21 19.44%
EPS -4.81 0.55 -1.17 -0.18 2.09 0.93 -0.08 97.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0752 0.0409 0.0502 0.0525 0.0254 0.015 14.26%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.08 0.185 0.15 0.14 0.27 0.345 0.06 -
P/RPS 10.88 4.07 8.28 3.23 2.61 4.79 12.01 -1.63%
P/EPS -1.39 28.06 -8.77 -47.28 8.04 17.06 -32.28 -40.78%
EY -71.89 3.56 -11.40 -2.11 12.44 5.86 -3.10 68.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.06 2.50 1.74 3.21 6.23 1.72 2.54%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 19/01/23 27/01/22 29/01/21 22/01/20 29/01/19 22/01/18 26/01/17 -
Price 0.11 0.17 0.145 0.15 0.26 0.575 0.065 -
P/RPS 14.96 3.74 8.00 3.46 2.52 7.99 13.01 2.35%
P/EPS -1.91 25.79 -8.48 -50.66 7.74 28.43 -34.97 -38.38%
EY -52.29 3.88 -11.79 -1.97 12.92 3.52 -2.86 62.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.89 2.42 1.87 3.09 10.38 1.86 6.73%

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