[UCREST] QoQ Quarter Result on 2017-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 12,330 11,239 7,836 4,912 519 61 222 1,366.45% QoQ % 9.71% 43.43% 59.53% 846.44% 750.82% -72.52% - Horiz. % 5,554.05% 5,062.61% 3,529.73% 2,212.61% 233.78% 27.48% 100.00%
PBT 3,573 4,315 3,689 667 -399 -550 -516 - QoQ % -17.20% 16.97% 453.07% 267.17% 27.45% -6.59% - Horiz. % -692.44% -836.24% -714.92% -129.26% 77.33% 106.59% 100.00%
Tax -51 -721 -662 -3 -1 0 0 - QoQ % 92.93% -8.91% -21,966.67% -200.00% 0.00% 0.00% - Horiz. % 5,100.00% 72,100.00% 66,200.00% 300.00% 100.00% - -
NP 3,522 3,594 3,027 664 -400 -550 -516 - QoQ % -2.00% 18.73% 355.87% 266.00% 27.27% -6.59% - Horiz. % -682.56% -696.51% -586.63% -128.68% 77.52% 106.59% 100.00%
NP to SH 3,522 3,594 3,027 664 -400 -550 -516 - QoQ % -2.00% 18.73% 355.87% 266.00% 27.27% -6.59% - Horiz. % -682.56% -696.51% -586.63% -128.68% 77.52% 106.59% 100.00%
Tax Rate 1.43 % 16.71 % 17.95 % 0.45 % - % - % - % - QoQ % -91.44% -6.91% 3,888.89% 0.00% 0.00% 0.00% - Horiz. % 317.78% 3,713.33% 3,988.89% 100.00% - - -
Total Cost 8,808 7,645 4,809 4,248 919 611 738 424.63% QoQ % 15.21% 58.97% 13.21% 362.24% 50.41% -17.21% - Horiz. % 1,193.50% 1,035.91% 651.63% 575.61% 124.53% 82.79% 100.00%
Net Worth 25,599 18,860 14,402 11,288 10,736 11,151 11,803 67.79% QoQ % 35.73% 30.96% 27.59% 5.14% -3.72% -5.52% - Horiz. % 216.88% 159.79% 122.02% 95.63% 90.96% 94.48% 100.00%
Dividend 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 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 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 25,599 18,860 14,402 11,288 10,736 11,151 11,803 67.79% QoQ % 35.73% 30.96% 27.59% 5.14% -3.72% -5.52% - Horiz. % 216.88% 159.79% 122.02% 95.63% 90.96% 94.48% 100.00%
NOSH 421,046 340,447 318,631 316,190 319,527 319,527 322,500 19.51% QoQ % 23.67% 6.85% 0.77% -1.04% 0.00% -0.92% - Horiz. % 130.56% 105.56% 98.80% 98.04% 99.08% 99.08% 100.00%
Ratio Analysis 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 28.56 % 31.98 % 38.63 % 13.52 % -77.07 % -901.64 % -232.43 % - QoQ % -10.69% -17.21% 185.72% 117.54% 91.45% -287.92% - Horiz. % -12.29% -13.76% -16.62% -5.82% 33.16% 387.92% 100.00%
ROE 13.76 % 19.06 % 21.02 % 5.88 % -3.73 % -4.93 % -4.37 % - QoQ % -27.81% -9.32% 257.48% 257.64% 24.34% -12.81% - Horiz. % -314.87% -436.16% -481.01% -134.55% 85.35% 112.81% 100.00%
Per Share 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 2.93 3.30 2.46 1.55 0.16 0.02 0.07 1,113.81% QoQ % -11.21% 34.15% 58.71% 868.75% 700.00% -71.43% - Horiz. % 4,185.71% 4,714.29% 3,514.29% 2,214.29% 228.57% 28.57% 100.00%
EPS 0.84 1.06 0.95 0.21 -0.13 -0.17 -0.16 - QoQ % -20.75% 11.58% 352.38% 261.54% 23.53% -6.25% - Horiz. % -525.00% -662.50% -593.75% -131.25% 81.25% 106.25% 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 0.0608 0.0554 0.0452 0.0357 0.0336 0.0349 0.0366 40.40% QoQ % 9.75% 22.57% 26.61% 6.25% -3.72% -4.64% - Horiz. % 166.12% 151.37% 123.50% 97.54% 91.80% 95.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 1.66 1.51 1.06 0.66 0.07 0.01 0.03 1,362.80% QoQ % 9.93% 42.45% 60.61% 842.86% 600.00% -66.67% - Horiz. % 5,533.33% 5,033.33% 3,533.33% 2,200.00% 233.33% 33.33% 100.00%
EPS 0.47 0.48 0.41 0.09 -0.05 -0.07 -0.07 - QoQ % -2.08% 17.07% 355.56% 280.00% 28.57% 0.00% - Horiz. % -671.43% -685.71% -585.71% -128.57% 71.43% 100.00% 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 0.0345 0.0254 0.0194 0.0152 0.0145 0.0150 0.0159 67.84% QoQ % 35.83% 30.93% 27.63% 4.83% -3.33% -5.66% - Horiz. % 216.98% 159.75% 122.01% 95.60% 91.19% 94.34% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.4000 0.3450 0.1500 0.0600 0.0550 0.0600 0.0500 -
P/RPS 13.66 10.45 6.10 3.86 33.86 314.29 72.64 -67.28% QoQ % 30.72% 71.31% 58.03% -88.60% -89.23% 332.67% - Horiz. % 18.81% 14.39% 8.40% 5.31% 46.61% 432.67% 100.00%
P/EPS 47.82 32.68 15.79 28.57 -43.93 -34.86 -31.25 - QoQ % 46.33% 106.97% -44.73% 165.04% -26.02% -11.55% - Horiz. % -153.02% -104.58% -50.53% -91.42% 140.58% 111.55% 100.00%
EY 2.09 3.06 6.33 3.50 -2.28 -2.87 -3.20 - QoQ % -31.70% -51.66% 80.86% 253.51% 20.56% 10.31% - Horiz. % -65.31% -95.62% -197.81% -109.38% 71.25% 89.69% 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 6.58 6.23 3.32 1.68 1.64 1.72 1.37 185.49% QoQ % 5.62% 87.65% 97.62% 2.44% -4.65% 25.55% - Horiz. % 480.29% 454.74% 242.34% 122.63% 119.71% 125.55% 100.00%
Price Multiplier on Announcement Date 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 25/04/18 22/01/18 19/10/17 08/08/17 25/04/17 26/01/17 04/10/16 -
Price 0.2900 0.5750 0.3850 0.0800 0.0750 0.0650 0.0600 -
P/RPS 9.90 17.42 15.66 5.15 46.17 340.48 87.16 -76.64% QoQ % -43.17% 11.24% 204.08% -88.85% -86.44% 290.64% - Horiz. % 11.36% 19.99% 17.97% 5.91% 52.97% 390.64% 100.00%
P/EPS 34.67 54.47 40.53 38.10 -59.91 -37.76 -37.50 - QoQ % -36.35% 34.39% 6.38% 163.60% -58.66% -0.69% - Horiz. % -92.45% -145.25% -108.08% -101.60% 159.76% 100.69% 100.00%
EY 2.88 1.84 2.47 2.62 -1.67 -2.65 -2.67 - QoQ % 56.52% -25.51% -5.73% 256.89% 36.98% 0.75% - Horiz. % -107.87% -68.91% -92.51% -98.13% 62.55% 99.25% 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 4.77 10.38 8.52 2.24 2.23 1.86 1.64 104.16% QoQ % -54.05% 21.83% 280.36% 0.45% 19.89% 13.41% - Horiz. % 290.85% 632.93% 519.51% 136.59% 135.98% 113.41% 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
PMB-Financial result ended (31052017).pdf 
