[UCREST] QoQ Quarter Result on 2017-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 16,858 12,330 11,239 7,836 4,912 519 61 4,157.34% QoQ % 36.72% 9.71% 43.43% 59.53% 846.44% 750.82% - Horiz. % 27,636.07% 20,213.12% 18,424.59% 12,845.90% 8,052.46% 850.82% 100.00%
PBT 3,996 3,573 4,315 3,689 667 -399 -550 - QoQ % 11.84% -17.20% 16.97% 453.07% 267.17% 27.45% - Horiz. % -726.55% -649.64% -784.55% -670.73% -121.27% 72.55% 100.00%
Tax 43 -51 -721 -662 -3 -1 0 - QoQ % 184.31% 92.93% -8.91% -21,966.67% -200.00% 0.00% - Horiz. % -4,300.00% 5,100.00% 72,100.00% 66,200.00% 300.00% 100.00% -
NP 4,039 3,522 3,594 3,027 664 -400 -550 - QoQ % 14.68% -2.00% 18.73% 355.87% 266.00% 27.27% - Horiz. % -734.36% -640.36% -653.45% -550.36% -120.73% 72.73% 100.00%
NP to SH 4,039 3,522 3,594 3,027 664 -400 -550 - QoQ % 14.68% -2.00% 18.73% 355.87% 266.00% 27.27% - Horiz. % -734.36% -640.36% -653.45% -550.36% -120.73% 72.73% 100.00%
Tax Rate -1.08 % 1.43 % 16.71 % 17.95 % 0.45 % - % - % - QoQ % -175.52% -91.44% -6.91% 3,888.89% 0.00% 0.00% - Horiz. % -240.00% 317.78% 3,713.33% 3,988.89% 100.00% - -
Total Cost 12,819 8,808 7,645 4,809 4,248 919 611 662.10% QoQ % 45.54% 15.21% 58.97% 13.21% 362.24% 50.41% - Horiz. % 2,098.04% 1,441.57% 1,251.23% 787.07% 695.25% 150.41% 100.00%
Net Worth 31,349 25,599 18,860 14,402 11,288 10,736 11,151 99.31% QoQ % 22.46% 35.73% 30.96% 27.59% 5.14% -3.72% - Horiz. % 281.12% 229.56% 169.13% 129.15% 101.22% 96.28% 100.00%
Dividend 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 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 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 31,349 25,599 18,860 14,402 11,288 10,736 11,151 99.31% QoQ % 22.46% 35.73% 30.96% 27.59% 5.14% -3.72% - Horiz. % 281.12% 229.56% 169.13% 129.15% 101.22% 96.28% 100.00%
NOSH 370,123 421,046 340,447 318,631 316,190 319,527 319,527 10.31% QoQ % -12.09% 23.67% 6.85% 0.77% -1.04% 0.00% - Horiz. % 115.83% 131.77% 106.55% 99.72% 98.96% 100.00% 100.00%
Ratio Analysis 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 23.96 % 28.56 % 31.98 % 38.63 % 13.52 % -77.07 % -901.64 % - QoQ % -16.11% -10.69% -17.21% 185.72% 117.54% 91.45% - Horiz. % -2.66% -3.17% -3.55% -4.28% -1.50% 8.55% 100.00%
ROE 12.88 % 13.76 % 19.06 % 21.02 % 5.88 % -3.73 % -4.93 % - QoQ % -6.40% -27.81% -9.32% 257.48% 257.64% 24.34% - Horiz. % -261.26% -279.11% -386.61% -426.37% -119.27% 75.66% 100.00%
Per Share 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 4.55 2.93 3.30 2.46 1.55 0.16 0.02 3,639.01% QoQ % 55.29% -11.21% 34.15% 58.71% 868.75% 700.00% - Horiz. % 22,750.00% 14,650.00% 16,500.00% 12,300.00% 7,750.00% 800.00% 100.00%
EPS 1.09 0.84 1.06 0.95 0.21 -0.13 -0.17 - QoQ % 29.76% -20.75% 11.58% 352.38% 261.54% 23.53% - Horiz. % -641.18% -494.12% -623.53% -558.82% -123.53% 76.47% 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 0.0847 0.0608 0.0554 0.0452 0.0357 0.0336 0.0349 80.69% QoQ % 39.31% 9.75% 22.57% 26.61% 6.25% -3.72% - Horiz. % 242.69% 174.21% 158.74% 129.51% 102.29% 96.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 2.27 1.66 1.51 1.06 0.66 0.07 0.01 3,633.53% QoQ % 36.75% 9.93% 42.45% 60.61% 842.86% 600.00% - Horiz. % 22,700.00% 16,600.00% 15,100.00% 10,600.00% 6,600.00% 700.00% 100.00%
EPS 0.54 0.47 0.48 0.41 0.09 -0.05 -0.07 - QoQ % 14.89% -2.08% 17.07% 355.56% 280.00% 28.57% - Horiz. % -771.43% -671.43% -685.71% -585.71% -128.57% 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 0.0423 0.0345 0.0254 0.0194 0.0152 0.0145 0.0150 99.73% QoQ % 22.61% 35.83% 30.93% 27.63% 4.83% -3.33% - Horiz. % 282.00% 230.00% 169.33% 129.33% 101.33% 96.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.2100 0.4000 0.3450 0.1500 0.0600 0.0550 0.0600 -
P/RPS 4.61 13.66 10.45 6.10 3.86 33.86 314.29 -94.02% QoQ % -66.25% 30.72% 71.31% 58.03% -88.60% -89.23% - Horiz. % 1.47% 4.35% 3.32% 1.94% 1.23% 10.77% 100.00%
P/EPS 19.24 47.82 32.68 15.79 28.57 -43.93 -34.86 - QoQ % -59.77% 46.33% 106.97% -44.73% 165.04% -26.02% - Horiz. % -55.19% -137.18% -93.75% -45.30% -81.96% 126.02% 100.00%
EY 5.20 2.09 3.06 6.33 3.50 -2.28 -2.87 - QoQ % 148.80% -31.70% -51.66% 80.86% 253.51% 20.56% - Horiz. % -181.18% -72.82% -106.62% -220.56% -121.95% 79.44% 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 2.48 6.58 6.23 3.32 1.68 1.64 1.72 27.66% QoQ % -62.31% 5.62% 87.65% 97.62% 2.44% -4.65% - Horiz. % 144.19% 382.56% 362.21% 193.02% 97.67% 95.35% 100.00%
Price Multiplier on Announcement Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 30/07/18 25/04/18 22/01/18 19/10/17 08/08/17 25/04/17 26/01/17 -
Price 0.3850 0.2900 0.5750 0.3850 0.0800 0.0750 0.0650 -
P/RPS 8.45 9.90 17.42 15.66 5.15 46.17 340.48 -91.51% QoQ % -14.65% -43.17% 11.24% 204.08% -88.85% -86.44% - Horiz. % 2.48% 2.91% 5.12% 4.60% 1.51% 13.56% 100.00%
P/EPS 35.28 34.67 54.47 40.53 38.10 -59.91 -37.76 - QoQ % 1.76% -36.35% 34.39% 6.38% 163.60% -58.66% - Horiz. % -93.43% -91.82% -144.25% -107.34% -100.90% 158.66% 100.00%
EY 2.83 2.88 1.84 2.47 2.62 -1.67 -2.65 - QoQ % -1.74% 56.52% -25.51% -5.73% 256.89% 36.98% - Horiz. % -106.79% -108.68% -69.43% -93.21% -98.87% 63.02% 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 4.55 4.77 10.38 8.52 2.24 2.23 1.86 81.65% QoQ % -4.61% -54.05% 21.83% 280.36% 0.45% 19.89% - Horiz. % 244.62% 256.45% 558.06% 458.06% 120.43% 119.89% 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