[UCREST] QoQ Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 196 272 972 40 167 114 2,230 -80.32% QoQ % -27.94% -72.02% 2,330.00% -76.05% 46.49% -94.89% - Horiz. % 8.79% 12.20% 43.59% 1.79% 7.49% 5.11% 100.00%
PBT 3,065 -639 -5,188 -826 -579 -568 1,174 89.93% QoQ % 579.66% 87.68% -528.09% -42.66% -1.94% -148.38% - Horiz. % 261.07% -54.43% -441.91% -70.36% -49.32% -48.38% 100.00%
Tax 0 0 361 0 0 0 -366 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -98.63% -0.00% -0.00% -0.00% 100.00%
NP 3,065 -639 -4,827 -826 -579 -568 808 143.82% QoQ % 579.66% 86.76% -484.38% -42.66% -1.94% -170.30% - Horiz. % 379.33% -79.08% -597.40% -102.23% -71.66% -70.30% 100.00%
NP to SH 3,065 -639 -4,827 -826 -579 -568 807 144.02% QoQ % 579.66% 86.76% -484.38% -42.66% -1.94% -170.38% - Horiz. % 379.80% -79.18% -598.14% -102.35% -71.75% -70.38% 100.00%
Tax Rate - % - % - % - % - % - % 31.18 % - 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 -2,869 911 5,799 866 746 682 1,422 - QoQ % -414.93% -84.29% 569.63% 16.09% 9.38% -52.04% - Horiz. % -201.76% 64.06% 407.81% 60.90% 52.46% 47.96% 100.00%
Net Worth 11,384 8,248 8,810 13,864 14,561 14,853 15,614 -19.04% QoQ % 38.01% -6.38% -36.45% -4.79% -1.96% -4.88% - Horiz. % 72.91% 52.83% 56.43% 88.79% 93.26% 95.12% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 11,384 8,248 8,810 13,864 14,561 14,853 15,614 -19.04% QoQ % 38.01% -6.38% -36.45% -4.79% -1.96% -4.88% - Horiz. % 72.91% 52.83% 56.43% 88.79% 93.26% 95.12% 100.00%
NOSH 291,904 290,454 290,783 294,999 289,499 283,999 287,567 1.01% QoQ % 0.50% -0.11% -1.43% 1.90% 1.94% -1.24% - Horiz. % 101.51% 101.00% 101.12% 102.58% 100.67% 98.76% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1,563.78 % -234.93 % -496.60 % -2,065.00 % -346.71 % -498.25 % 36.23 % 1,138.99% QoQ % 765.64% 52.69% 75.95% -495.60% 30.41% -1,475.24% - Horiz. % 4,316.26% -648.44% -1,370.69% -5,699.70% -956.97% -1,375.24% 100.00%
ROE 26.92 % -7.75 % -54.79 % -5.96 % -3.98 % -3.82 % 5.17 % 201.33% QoQ % 447.35% 85.86% -819.30% -49.75% -4.19% -173.89% - Horiz. % 520.70% -149.90% -1,059.77% -115.28% -76.98% -73.89% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.07 0.09 0.33 0.01 0.06 0.04 0.78 -80.04% QoQ % -22.22% -72.73% 3,200.00% -83.33% 50.00% -94.87% - Horiz. % 8.97% 11.54% 42.31% 1.28% 7.69% 5.13% 100.00%
EPS 1.05 -0.22 -1.66 -0.28 -0.20 -0.20 0.28 141.96% QoQ % 577.27% 86.75% -492.86% -40.00% 0.00% -171.43% - Horiz. % 375.00% -78.57% -592.86% -100.00% -71.43% -71.43% 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 0.0390 0.0284 0.0303 0.0470 0.0503 0.0523 0.0543 -19.85% QoQ % 37.32% -6.27% -35.53% -6.56% -3.82% -3.68% - Horiz. % 71.82% 52.30% 55.80% 86.56% 92.63% 96.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.03 0.04 0.13 0.01 0.02 0.02 0.30 -78.55% QoQ % -25.00% -69.23% 1,200.00% -50.00% 0.00% -93.33% - Horiz. % 10.00% 13.33% 43.33% 3.33% 6.67% 6.67% 100.00%
EPS 0.41 -0.09 -0.65 -0.11 -0.08 -0.08 0.11 140.98% QoQ % 555.56% 86.15% -490.91% -37.50% 0.00% -172.73% - Horiz. % 372.73% -81.82% -590.91% -100.00% -72.73% -72.73% 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 0.0153 0.0111 0.0119 0.0187 0.0196 0.0200 0.0210 -19.08% QoQ % 37.84% -6.72% -36.36% -4.59% -2.00% -4.76% - Horiz. % 72.86% 52.86% 56.67% 89.05% 93.33% 95.24% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.0400 0.0500 0.0450 0.0600 0.0500 0.0500 0.0400 -
P/RPS 59.57 53.39 13.46 442.50 86.68 124.56 5.16 413.09% QoQ % 11.58% 296.66% -96.96% 410.50% -30.41% 2,313.95% - Horiz. % 1,154.46% 1,034.69% 260.85% 8,575.58% 1,679.85% 2,413.95% 100.00%
P/EPS 3.81 -22.73 -2.71 -21.43 -25.00 -25.00 14.25 -58.60% QoQ % 116.76% -738.75% 87.35% 14.28% 0.00% -275.44% - Horiz. % 26.74% -159.51% -19.02% -150.39% -175.44% -175.44% 100.00%
EY 26.25 -4.40 -36.89 -4.67 -4.00 -4.00 7.02 141.50% QoQ % 696.59% 88.07% -689.94% -16.75% 0.00% -156.98% - Horiz. % 373.93% -62.68% -525.50% -66.52% -56.98% -56.98% 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 1.03 1.76 1.49 1.28 0.99 0.96 0.74 24.74% QoQ % -41.48% 18.12% 16.41% 29.29% 3.13% 29.73% - Horiz. % 139.19% 237.84% 201.35% 172.97% 133.78% 129.73% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 20/05/15 25/02/15 28/11/14 27/08/14 23/05/14 28/02/14 -
Price 0.0400 0.0400 0.0500 0.0500 0.0550 0.0450 0.0550 -
P/RPS 59.57 42.71 14.96 368.75 95.34 112.11 7.09 314.90% QoQ % 39.48% 185.49% -95.94% 286.77% -14.96% 1,481.24% - Horiz. % 840.20% 602.40% 211.00% 5,200.99% 1,344.71% 1,581.24% 100.00%
P/EPS 3.81 -18.18 -3.01 -17.86 -27.50 -22.50 19.60 -66.54% QoQ % 120.96% -503.99% 83.15% 35.05% -22.22% -214.80% - Horiz. % 19.44% -92.76% -15.36% -91.12% -140.31% -114.80% 100.00%
EY 26.25 -5.50 -33.20 -5.60 -3.64 -4.44 5.10 199.00% QoQ % 577.27% 83.43% -492.86% -53.85% 18.02% -187.06% - Horiz. % 514.71% -107.84% -650.98% -109.80% -71.37% -87.06% 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 1.03 1.41 1.65 1.06 1.09 0.86 1.01 1.32% QoQ % -26.95% -14.55% 55.66% -2.75% 26.74% -14.85% - Horiz. % 101.98% 139.60% 163.37% 104.95% 107.92% 85.15% 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