[UCREST] QoQ Quarter Result on 2021-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 1,055 1,091 1,087 3,012 7,037 3,150 15,047 -82.91% QoQ % -3.30% 0.37% -63.91% -57.20% 123.40% -79.07% - Horiz. % 7.01% 7.25% 7.22% 20.02% 46.77% 20.93% 100.00%
PBT -1,035 -27,563 -4,126 -3,200 -212 5,399 2,233 - QoQ % 96.24% -568.03% -28.94% -1,409.43% -103.93% 141.78% - Horiz. % -46.35% -1,234.35% -184.77% -143.30% -9.49% 241.78% 100.00%
Tax 0 0 0 0 0 0 -120 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -1,035 -27,563 -4,126 -3,200 -212 5,399 2,113 - QoQ % 96.24% -568.03% -28.94% -1,409.43% -103.93% 155.51% - Horiz. % -48.98% -1,304.45% -195.27% -151.44% -10.03% 255.51% 100.00%
NP to SH -1,035 -27,563 -4,126 -3,200 -212 5,399 2,113 - QoQ % 96.24% -568.03% -28.94% -1,409.43% -103.93% 155.51% - Horiz. % -48.98% -1,304.45% -195.27% -151.44% -10.03% 255.51% 100.00%
Tax Rate - % - % - % - % - % - % 5.37 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 2,090 28,654 5,213 6,212 7,249 -2,249 12,934 -70.23% QoQ % -92.71% 449.66% -16.08% -14.31% 422.32% -117.39% - Horiz. % 16.16% 221.54% 40.30% 48.03% 56.05% -17.39% 100.00%
Net Worth 24,875 24,875 55,968 55,968 62,187 62,187 45,354 -32.92% QoQ % 0.00% -55.56% 0.00% -10.00% 0.00% 37.12% - Horiz. % 54.85% 54.85% 123.40% 123.40% 137.12% 137.12% 100.00%
Dividend 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 24,875 24,875 55,968 55,968 62,187 62,187 45,354 -32.92% QoQ % 0.00% -55.56% 0.00% -10.00% 0.00% 37.12% - Horiz. % 54.85% 54.85% 123.40% 123.40% 137.12% 137.12% 100.00%
NOSH 621,877 621,877 621,877 621,877 621,877 621,877 566,927 6.34% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9.69% - Horiz. % 109.69% 109.69% 109.69% 109.69% 109.69% 109.69% 100.00%
Ratio Analysis 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin -98.10 % -2,526.40 % -379.58 % -106.24 % -3.01 % 171.40 % 14.04 % - QoQ % 96.12% -565.58% -257.29% -3,429.57% -101.76% 1,120.80% - Horiz. % -698.72% -17,994.30% -2,703.56% -756.70% -21.44% 1,220.80% 100.00%
ROE -4.16 % -110.81 % -7.37 % -5.72 % -0.34 % 8.68 % 4.66 % - QoQ % 96.25% -1,403.53% -28.85% -1,582.35% -103.92% 86.27% - Horiz. % -89.27% -2,377.90% -158.15% -122.75% -7.30% 186.27% 100.00%
Per Share 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 0.17 0.18 0.17 0.48 1.13 0.51 2.65 -83.89% QoQ % -5.56% 5.88% -64.58% -57.52% 121.57% -80.75% - Horiz. % 6.42% 6.79% 6.42% 18.11% 42.64% 19.25% 100.00%
EPS -0.17 -4.43 -0.66 -0.51 -0.03 0.87 0.37 - QoQ % 96.16% -571.21% -29.41% -1,600.00% -103.45% 135.14% - Horiz. % -45.95% -1,197.30% -178.38% -137.84% -8.11% 235.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0400 0.0900 0.0900 0.1000 0.1000 0.0800 -36.92% QoQ % 0.00% -55.56% 0.00% -10.00% 0.00% 25.00% - Horiz. % 50.00% 50.00% 112.50% 112.50% 125.00% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 0.14 0.15 0.15 0.41 0.95 0.42 2.03 -83.10% QoQ % -6.67% 0.00% -63.41% -56.84% 126.19% -79.31% - Horiz. % 6.90% 7.39% 7.39% 20.20% 46.80% 20.69% 100.00%
EPS -0.14 -3.72 -0.56 -0.43 -0.03 0.73 0.28 - QoQ % 96.24% -564.29% -30.23% -1,333.33% -104.11% 160.71% - Horiz. % -50.00% -1,328.57% -200.00% -153.57% -10.71% 260.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0335 0.0335 0.0754 0.0754 0.0838 0.0838 0.0611 -32.94% QoQ % 0.00% -55.57% 0.00% -10.02% 0.00% 37.15% - Horiz. % 54.83% 54.83% 123.40% 123.40% 137.15% 137.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.0850 0.1300 0.1600 0.1850 0.3100 0.4350 0.1550 -
P/RPS 50.10 74.10 91.54 38.20 27.40 85.88 5.84 317.43% QoQ % -32.39% -19.05% 139.63% 39.42% -68.10% 1,370.55% - Horiz. % 857.88% 1,268.84% 1,567.47% 654.11% 469.18% 1,470.55% 100.00%
P/EPS -51.07 -2.93 -24.12 -35.95 -909.35 50.10 41.59 - QoQ % -1,643.00% 87.85% 32.91% 96.05% -1,915.07% 20.46% - Horiz. % -122.79% -7.04% -57.99% -86.44% -2,186.46% 120.46% 100.00%
EY -1.96 -34.09 -4.15 -2.78 -0.11 2.00 2.40 - QoQ % 94.25% -721.45% -49.28% -2,427.27% -105.50% -16.67% - Horiz. % -81.67% -1,420.42% -172.92% -115.83% -4.58% 83.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.13 3.25 1.78 2.06 3.10 4.35 1.94 6.41% QoQ % -34.46% 82.58% -13.59% -33.55% -28.74% 124.23% - Horiz. % 109.79% 167.53% 91.75% 106.19% 159.79% 224.23% 100.00%
Price Multiplier on Announcement Date 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 29/07/22 27/04/22 27/01/22 29/10/21 - 28/04/21 -
Price 0.0900 0.1050 0.1400 0.1700 0.2350 0.3000 0.4400 -
P/RPS 53.05 59.85 80.09 35.10 20.77 59.23 16.58 116.68% QoQ % -11.36% -25.27% 128.18% 68.99% -64.93% 257.24% - Horiz. % 319.96% 360.98% 483.05% 211.70% 125.27% 357.24% 100.00%
P/EPS -54.08 -2.37 -21.10 -33.04 -689.35 34.56 118.05 - QoQ % -2,181.86% 88.77% 36.14% 95.21% -2,094.65% -70.72% - Horiz. % -45.81% -2.01% -17.87% -27.99% -583.95% 29.28% 100.00%
EY -1.85 -42.21 -4.74 -3.03 -0.15 2.89 0.85 - QoQ % 95.62% -790.51% -56.44% -1,920.00% -105.19% 240.00% - Horiz. % -217.65% -4,965.88% -557.65% -356.47% -17.65% 340.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.25 2.63 1.56 1.89 2.35 3.00 5.50 -44.80% QoQ % -14.45% 68.59% -17.46% -19.57% -21.67% -45.45% - Horiz. % 40.91% 47.82% 28.36% 34.36% 42.73% 54.55% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
UCrest 2nd Quarter Financial Result Ended 30.11.2021.pdf 
