[UCREST] QoQ Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 1,992 6,207 5,009 1,339 1,055 1,091 1,087 49.59% QoQ % -67.91% 23.92% 274.09% 26.92% -3.30% 0.37% - Horiz. % 183.26% 571.02% 460.81% 123.18% 97.06% 100.37% 100.00%
PBT 940 2,003 2,177 -3,043 -1,035 -27,563 -4,126 - QoQ % -53.07% -7.99% 171.54% -194.01% 96.24% -568.03% - Horiz. % -22.78% -48.55% -52.76% 73.75% 25.08% 668.03% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 940 2,003 2,177 -3,043 -1,035 -27,563 -4,126 - QoQ % -53.07% -7.99% 171.54% -194.01% 96.24% -568.03% - Horiz. % -22.78% -48.55% -52.76% 73.75% 25.08% 668.03% 100.00%
NP to SH 940 2,003 2,177 -3,043 -1,035 -27,563 -4,126 - QoQ % -53.07% -7.99% 171.54% -194.01% 96.24% -568.03% - Horiz. % -22.78% -48.55% -52.76% 73.75% 25.08% 668.03% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,052 4,204 2,832 4,382 2,090 28,654 5,213 -65.49% QoQ % -74.98% 48.45% -35.37% 109.67% -92.71% 449.66% - Horiz. % 20.18% 80.64% 54.33% 84.06% 40.09% 549.66% 100.00%
Net Worth 44,512 34,593 27,675 24,875 24,875 24,875 55,968 -14.12% QoQ % 28.67% 25.00% 11.26% 0.00% 0.00% -55.56% - Horiz. % 79.53% 61.81% 49.45% 44.44% 44.44% 44.44% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 44,512 34,593 27,675 24,875 24,875 24,875 55,968 -14.12% QoQ % 28.67% 25.00% 11.26% 0.00% 0.00% -55.56% - Horiz. % 79.53% 61.81% 49.45% 44.44% 44.44% 44.44% 100.00%
NOSH 741,877 691,877 691,877 621,877 621,877 621,877 621,877 12.45% QoQ % 7.23% 0.00% 11.26% 0.00% 0.00% 0.00% - Horiz. % 119.30% 111.26% 111.26% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 47.19 % 32.27 % 43.46 % -227.26 % -98.10 % -2,526.40 % -379.58 % - QoQ % 46.23% -25.75% 119.12% -131.66% 96.12% -565.58% - Horiz. % -12.43% -8.50% -11.45% 59.87% 25.84% 665.58% 100.00%
ROE 2.11 % 5.79 % 7.87 % -12.23 % -4.16 % -110.81 % -7.37 % - QoQ % -63.56% -26.43% 164.35% -193.99% 96.25% -1,403.53% - Horiz. % -28.63% -78.56% -106.78% 165.94% 56.45% 1,503.53% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 0.27 0.90 0.72 0.22 0.17 0.18 0.17 36.01% QoQ % -70.00% 25.00% 227.27% 29.41% -5.56% 5.88% - Horiz. % 158.82% 529.41% 423.53% 129.41% 100.00% 105.88% 100.00%
EPS 0.13 0.29 0.31 -0.49 -0.17 -4.43 -0.66 - QoQ % -55.17% -6.45% 163.27% -188.24% 96.16% -571.21% - Horiz. % -19.70% -43.94% -46.97% 74.24% 25.76% 671.21% 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 0.0600 0.0500 0.0400 0.0400 0.0400 0.0400 0.0900 -23.63% QoQ % 20.00% 25.00% 0.00% 0.00% 0.00% -55.56% - Horiz. % 66.67% 55.56% 44.44% 44.44% 44.44% 44.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 0.27 0.84 0.68 0.18 0.14 0.15 0.15 47.81% QoQ % -67.86% 23.53% 277.78% 28.57% -6.67% 0.00% - Horiz. % 180.00% 560.00% 453.33% 120.00% 93.33% 100.00% 100.00%
EPS 0.13 0.27 0.29 -0.41 -0.14 -3.72 -0.56 - QoQ % -51.85% -6.90% 170.73% -192.86% 96.24% -564.29% - Horiz. % -23.21% -48.21% -51.79% 73.21% 25.00% 664.29% 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 0.0600 0.0466 0.0373 0.0335 0.0335 0.0335 0.0754 -14.09% QoQ % 28.76% 24.93% 11.34% 0.00% 0.00% -55.57% - Horiz. % 79.58% 61.80% 49.47% 44.43% 44.43% 44.43% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.1850 0.1100 0.1000 0.0800 0.0850 0.1300 0.1600 -
P/RPS 68.90 12.26 13.81 37.15 50.10 74.10 91.54 -17.21% QoQ % 461.99% -11.22% -62.83% -25.85% -32.39% -19.05% - Horiz. % 75.27% 13.39% 15.09% 40.58% 54.73% 80.95% 100.00%
P/EPS 146.01 38.00 31.78 -16.35 -51.07 -2.93 -24.12 - QoQ % 284.24% 19.57% 294.37% 67.99% -1,643.00% 87.85% - Horiz. % -605.35% -157.55% -131.76% 67.79% 211.73% 12.15% 100.00%
EY 0.68 2.63 3.15 -6.12 -1.96 -34.09 -4.15 - QoQ % -74.14% -16.51% 151.47% -212.24% 94.25% -721.45% - Horiz. % -16.39% -63.37% -75.90% 147.47% 47.23% 821.45% 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 3.08 2.20 2.50 2.00 2.13 3.25 1.78 43.99% QoQ % 40.00% -12.00% 25.00% -6.10% -34.46% 82.58% - Horiz. % 173.03% 123.60% 140.45% 112.36% 119.66% 182.58% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/10/23 - 28/04/23 19/01/23 28/10/22 29/07/22 27/04/22 -
Price 0.1750 0.1450 0.1200 0.1100 0.0900 0.1050 0.1400 -
P/RPS 65.17 16.16 16.58 51.09 53.05 59.85 80.09 -12.81% QoQ % 303.28% -2.53% -67.55% -3.69% -11.36% -25.27% - Horiz. % 81.37% 20.18% 20.70% 63.79% 66.24% 74.73% 100.00%
P/EPS 138.12 50.09 38.14 -22.48 -54.08 -2.37 -21.10 - QoQ % 175.74% 31.33% 269.66% 58.43% -2,181.86% 88.77% - Horiz. % -654.60% -237.39% -180.76% 106.54% 256.30% 11.23% 100.00%
EY 0.72 2.00 2.62 -4.45 -1.85 -42.21 -4.74 - QoQ % -64.00% -23.66% 158.88% -140.54% 95.62% -790.51% - Horiz. % -15.19% -42.19% -55.27% 93.88% 39.03% 890.51% 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 2.92 2.90 3.00 2.75 2.25 2.63 1.56 51.71% QoQ % 0.69% -3.33% 9.09% 22.22% -14.45% 68.59% - Horiz. % 187.18% 185.90% 192.31% 176.28% 144.23% 168.59% 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 Bhd-Q2 Financial result for period ended 30.11.2022.pdf 
