[UCREST] YoY Quarter Result on 2016-02-28 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 CAGR
Revenue 7,199 12,330 519 0 40 236 963 36.82% YoY % -41.61% 2,275.72% 0.00% 0.00% -83.05% -75.49% - Horiz. % 747.56% 1,280.37% 53.89% 0.00% 4.15% 24.51% 100.00%
PBT 3,061 3,573 -399 0 -826 -5,631 263 46.60% YoY % -14.33% 995.49% 0.00% 0.00% 85.33% -2,241.06% - Horiz. % 1,163.88% 1,358.56% -151.71% 0.00% -314.07% -2,141.06% 100.00%
Tax -611 -51 -1 0 0 0 0 - YoY % -1,098.04% -5,000.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 61,100.00% 5,100.00% 100.00% - - - -
NP 2,450 3,522 -400 0 -826 -5,631 263 41.60% YoY % -30.44% 980.50% 0.00% 0.00% 85.33% -2,241.06% - Horiz. % 931.56% 1,339.16% -152.09% 0.00% -314.07% -2,141.06% 100.00%
NP to SH 2,450 3,522 -400 0 -826 -5,634 262 41.68% YoY % -30.44% 980.50% 0.00% 0.00% 85.34% -2,250.38% - Horiz. % 935.11% 1,344.27% -152.67% 0.00% -315.27% -2,150.38% 100.00%
Tax Rate 19.96 % 1.43 % - % - % - % - % - % - YoY % 1,295.80% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,395.80% 100.00% - - - - -
Total Cost 4,749 8,808 919 0 866 5,867 700 34.77% YoY % -46.08% 858.43% 0.00% 0.00% -85.24% 738.14% - Horiz. % 678.43% 1,258.29% 131.29% 0.00% 123.71% 838.14% 100.00%
Net Worth 41,530 25,599 10,736 - 13,864 14,956 19,300 12.69% YoY % 62.23% 138.44% 0.00% 0.00% -7.30% -22.51% - Horiz. % 215.18% 132.64% 55.63% 0.00% 71.84% 77.49% 100.00%
Dividend 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 41,530 25,599 10,736 - 13,864 14,956 19,300 12.69% YoY % 62.23% 138.44% 0.00% 0.00% -7.30% -22.51% - Horiz. % 215.18% 132.64% 55.63% 0.00% 71.84% 77.49% 100.00%
NOSH 464,032 421,046 319,527 303,999 294,999 290,412 291,111 7.54% YoY % 10.21% 31.77% 5.11% 3.05% 1.58% -0.24% - Horiz. % 159.40% 144.63% 109.76% 104.43% 101.34% 99.76% 100.00%
Ratio Analysis 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 34.03 % 28.56 % -77.07 % - % -2,065.00 % -2,386.02 % 27.31 % 3.49% YoY % 19.15% 137.06% 0.00% 0.00% 13.45% -8,836.80% - Horiz. % 124.61% 104.58% -282.20% 0.00% -7,561.33% -8,736.80% 100.00%
ROE 5.90 % 13.76 % -3.73 % - % -5.96 % -37.67 % 1.36 % 25.70% YoY % -57.12% 468.90% 0.00% 0.00% 84.18% -2,869.85% - Horiz. % 433.82% 1,011.76% -274.26% 0.00% -438.24% -2,769.85% 100.00%
Per Share 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.55 2.93 0.16 - 0.01 0.08 0.33 27.26% YoY % -47.10% 1,731.25% 0.00% 0.00% -87.50% -75.76% - Horiz. % 469.70% 887.88% 48.48% 0.00% 3.03% 24.24% 100.00%
EPS 0.53 0.84 -0.13 0.00 -0.28 -1.94 0.09 31.83% YoY % -36.90% 746.15% 0.00% 0.00% 85.57% -2,255.56% - Horiz. % 588.89% 933.33% -144.44% 0.00% -311.11% -2,155.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0895 0.0608 0.0336 - 0.0470 0.0515 0.0663 4.79% YoY % 47.20% 80.95% 0.00% 0.00% -8.74% -22.32% - Horiz. % 134.99% 91.70% 50.68% 0.00% 70.89% 77.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.97 1.66 0.07 - 0.01 0.03 0.13 36.78% YoY % -41.57% 2,271.43% 0.00% 0.00% -66.67% -76.92% - Horiz. % 746.15% 1,276.92% 53.85% 0.00% 7.69% 23.08% 100.00%
EPS 0.33 0.47 -0.05 0.00 -0.11 -0.76 0.04 38.94% YoY % -29.79% 1,040.00% 0.00% 0.00% 85.53% -2,000.00% - Horiz. % 825.00% 1,175.00% -125.00% 0.00% -275.00% -1,900.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0560 0.0345 0.0145 - 0.0187 0.0202 0.0260 12.70% YoY % 62.32% 137.93% 0.00% 0.00% -7.43% -22.31% - Horiz. % 215.38% 132.69% 55.77% 0.00% 71.92% 77.69% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 30/09/14 30/09/13 28/09/12 -
Price 0.2400 0.4000 0.0550 0.0400 0.0600 0.0700 0.0600 -
P/RPS 15.47 13.66 33.86 0.00 442.50 86.14 18.14 -2.45% YoY % 13.25% -59.66% 0.00% 0.00% 413.70% 374.86% - Horiz. % 85.28% 75.30% 186.66% 0.00% 2,439.36% 474.86% 100.00%
P/EPS 45.46 47.82 -43.93 0.00 -21.43 -3.61 66.67 -5.79% YoY % -4.94% 208.85% 0.00% 0.00% -493.63% -105.41% - Horiz. % 68.19% 71.73% -65.89% 0.00% -32.14% -5.41% 100.00%
EY 2.20 2.09 -2.28 0.00 -4.67 -27.71 1.50 6.15% YoY % 5.26% 191.67% 0.00% 0.00% 83.15% -1,947.33% - Horiz. % 146.67% 139.33% -152.00% 0.00% -311.33% -1,847.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.68 6.58 1.64 0.00 1.28 1.36 0.90 18.54% YoY % -59.27% 301.22% 0.00% 0.00% -5.88% 51.11% - Horiz. % 297.78% 731.11% 182.22% 0.00% 142.22% 151.11% 100.00%
Price Multiplier on Announcement Date 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 CAGR
Date 29/04/19 25/04/18 25/04/17 - 28/11/14 29/11/13 22/11/12 -
Price 0.2500 0.2900 0.0750 0.0000 0.0500 0.0450 0.0500 -
P/RPS 16.11 9.90 46.17 0.00 368.75 55.38 15.11 1.00% YoY % 62.73% -78.56% 0.00% 0.00% 565.85% 266.51% - Horiz. % 106.62% 65.52% 305.56% 0.00% 2,440.44% 366.51% 100.00%
P/EPS 47.35 34.67 -59.91 0.00 -17.86 -2.32 55.56 -2.46% YoY % 36.57% 157.87% 0.00% 0.00% -669.83% -104.18% - Horiz. % 85.22% 62.40% -107.83% 0.00% -32.15% -4.18% 100.00%
EY 2.11 2.88 -1.67 0.00 -5.60 -43.11 1.80 2.51% YoY % -26.74% 272.46% 0.00% 0.00% 87.01% -2,495.00% - Horiz. % 117.22% 160.00% -92.78% 0.00% -311.11% -2,395.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.79 4.77 2.23 0.00 1.06 0.87 0.75 22.72% YoY % -41.51% 113.90% 0.00% 0.00% 21.84% 16.00% - Horiz. % 372.00% 636.00% 297.33% 0.00% 141.33% 116.00% 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
Qtrly result for period ended (28022017).pdf 
