[UCREST] QoQ Quarter Result on 2019-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 2,280 2,508 7,514 2,917 7,199 10,616 8,146 -57.24% QoQ % -9.09% -66.62% 157.59% -59.48% -32.19% 30.32% - Horiz. % 27.99% 30.79% 92.24% 35.81% 88.37% 130.32% 100.00%
PBT -2,768 -1,335 143 -3,464 3,061 2,609 6,846 - QoQ % -107.34% -1,033.57% 104.13% -213.17% 17.32% -61.89% - Horiz. % -40.43% -19.50% 2.09% -50.60% 44.71% 38.11% 100.00%
Tax 0 0 0 832 -611 468 -1,902 - QoQ % 0.00% 0.00% 0.00% 236.17% -230.56% 124.61% - Horiz. % -0.00% -0.00% -0.00% -43.74% 32.12% -24.61% 100.00%
NP -2,768 -1,335 143 -2,632 2,450 3,077 4,944 - QoQ % -107.34% -1,033.57% 105.43% -207.43% -20.38% -37.76% - Horiz. % -55.99% -27.00% 2.89% -53.24% 49.56% 62.24% 100.00%
NP to SH -2,768 -1,335 143 -2,632 2,450 3,077 4,944 - QoQ % -107.34% -1,033.57% 105.43% -207.43% -20.38% -37.76% - Horiz. % -55.99% -27.00% 2.89% -53.24% 49.56% 62.24% 100.00%
Tax Rate - % - % - % - % 19.96 % -17.94 % 27.78 % - QoQ % 0.00% 0.00% 0.00% 0.00% 211.26% -164.58% - Horiz. % 0.00% 0.00% 0.00% 0.00% 71.85% -64.58% 100.00%
Total Cost 5,048 3,843 7,371 5,549 4,749 7,539 3,202 35.49% QoQ % 31.36% -47.86% 32.83% 16.85% -37.01% 135.45% - Horiz. % 157.65% 120.02% 230.20% 173.30% 148.31% 235.45% 100.00%
Net Worth 34,570 37,308 38,653 38,885 41,530 39,071 36,983 -4.40% QoQ % -7.34% -3.48% -0.60% -6.37% 6.29% 5.65% - Horiz. % 93.48% 100.88% 104.52% 105.14% 112.30% 105.65% 100.00%
Dividend 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 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 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 34,570 37,308 38,653 38,885 41,530 39,071 36,983 -4.40% QoQ % -7.34% -3.48% -0.60% -6.37% 6.29% 5.65% - Horiz. % 93.48% 100.88% 104.52% 105.14% 112.30% 105.65% 100.00%
NOSH 464,032 464,032 464,032 464,032 464,032 464,032 464,032 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin -121.40 % -53.23 % 1.90 % -90.23 % 34.03 % 28.98 % 60.69 % - QoQ % -128.07% -2,901.58% 102.11% -365.15% 17.43% -52.25% - Horiz. % -200.03% -87.71% 3.13% -148.67% 56.07% 47.75% 100.00%
ROE -8.01 % -3.58 % 0.37 % -6.77 % 5.90 % 7.88 % 13.37 % - QoQ % -123.74% -1,067.57% 105.47% -214.75% -25.13% -41.06% - Horiz. % -59.91% -26.78% 2.77% -50.64% 44.13% 58.94% 100.00%
Per Share 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 0.49 0.54 1.62 0.63 1.55 2.29 1.76 -57.40% QoQ % -9.26% -66.67% 157.14% -59.35% -32.31% 30.11% - Horiz. % 27.84% 30.68% 92.05% 35.80% 88.07% 130.11% 100.00%
EPS -0.60 -0.29 0.03 -0.57 0.53 0.66 1.07 - QoQ % -106.90% -1,066.67% 105.26% -207.55% -19.70% -38.32% - Horiz. % -56.07% -27.10% 2.80% -53.27% 49.53% 61.68% 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 0.0745 0.0804 0.0833 0.0838 0.0895 0.0842 0.0797 -4.40% QoQ % -7.34% -3.48% -0.60% -6.37% 6.29% 5.65% - Horiz. % 93.48% 100.88% 104.52% 105.14% 112.30% 105.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 0.31 0.34 1.01 0.39 0.97 1.43 1.10 -57.05% QoQ % -8.82% -66.34% 158.97% -59.79% -32.17% 30.00% - Horiz. % 28.18% 30.91% 91.82% 35.45% 88.18% 130.00% 100.00%
EPS -0.37 -0.18 0.02 -0.35 0.33 0.41 0.67 - QoQ % -105.56% -1,000.00% 105.71% -206.06% -19.51% -38.81% - Horiz. % -55.22% -26.87% 2.99% -52.24% 49.25% 61.19% 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 0.0466 0.0503 0.0521 0.0524 0.0560 0.0527 0.0499 -4.46% QoQ % -7.36% -3.45% -0.57% -6.43% 6.26% 5.61% - Horiz. % 93.39% 100.80% 104.41% 105.01% 112.22% 105.61% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.0950 0.1400 0.1350 0.2050 0.2400 0.2700 0.3100 -
P/RPS 19.33 25.90 8.34 32.61 15.47 11.80 17.66 6.21% QoQ % -25.37% 210.55% -74.43% 110.80% 31.10% -33.18% - Horiz. % 109.46% 146.66% 47.23% 184.65% 87.60% 66.82% 100.00%
P/EPS -15.93 -48.66 438.07 -36.14 45.46 40.72 29.10 - QoQ % 67.26% -111.11% 1,312.15% -179.50% 11.64% 39.93% - Horiz. % -54.74% -167.22% 1,505.40% -124.19% 156.22% 139.93% 100.00%
EY -6.28 -2.05 0.23 -2.77 2.20 2.46 3.44 - QoQ % -206.34% -991.30% 108.30% -225.91% -10.57% -28.49% - Horiz. % -182.56% -59.59% 6.69% -80.52% 63.95% 71.51% 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 1.28 1.74 1.62 2.45 2.68 3.21 3.89 -52.37% QoQ % -26.44% 7.41% -33.88% -8.58% -16.51% -17.48% - Horiz. % 32.90% 44.73% 41.65% 62.98% 68.89% 82.52% 100.00%
Price Multiplier on Announcement Date 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 19/06/20 22/01/20 23/10/19 31/07/19 29/04/19 29/01/19 26/10/18 -
Price 0.1600 0.1500 0.1700 0.2250 0.2500 0.2600 0.2350 -
P/RPS 32.56 27.75 10.50 35.79 16.11 11.36 13.39 80.93% QoQ % 17.33% 164.29% -70.66% 122.16% 41.81% -15.16% - Horiz. % 243.17% 207.24% 78.42% 267.29% 120.31% 84.84% 100.00%
P/EPS -26.82 -52.14 551.65 -39.67 47.35 39.21 22.06 - QoQ % 48.56% -109.45% 1,490.60% -183.78% 20.76% 77.74% - Horiz. % -121.58% -236.36% 2,500.68% -179.83% 214.64% 177.74% 100.00%
EY -3.73 -1.92 0.18 -2.52 2.11 2.55 4.53 - QoQ % -94.27% -1,166.67% 107.14% -219.43% -17.25% -43.71% - Horiz. % -82.34% -42.38% 3.97% -55.63% 46.58% 56.29% 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 2.15 1.87 2.04 2.68 2.79 3.09 2.95 -19.03% QoQ % 14.97% -8.33% -23.88% -3.94% -9.71% 4.75% - Horiz. % 72.88% 63.39% 69.15% 90.85% 94.58% 104.75% 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-Financial result ended 31 May19.pdf 
