[UCREST] YoY Quarter Result on 2018-02-28 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 CAGR
Revenue 15,047 2,280 7,199 12,330 519 0 40 151.89% YoY % 559.96% -68.33% -41.61% 2,275.72% 0.00% 0.00% - Horiz. % 37,617.50% 5,700.00% 17,997.50% 30,825.00% 1,297.50% 0.00% 100.00%
PBT 2,233 -2,768 3,061 3,573 -399 0 -826 - YoY % 180.67% -190.43% -14.33% 995.49% 0.00% 0.00% - Horiz. % -270.34% 335.11% -370.58% -432.57% 48.31% -0.00% 100.00%
Tax -120 0 -611 -51 -1 0 0 - YoY % 0.00% 0.00% -1,098.04% -5,000.00% 0.00% 0.00% - Horiz. % 12,000.00% -0.00% 61,100.00% 5,100.00% 100.00% - -
NP 2,113 -2,768 2,450 3,522 -400 0 -826 - YoY % 176.34% -212.98% -30.44% 980.50% 0.00% 0.00% - Horiz. % -255.81% 335.11% -296.61% -426.39% 48.43% -0.00% 100.00%
NP to SH 2,113 -2,768 2,450 3,522 -400 0 -826 - YoY % 176.34% -212.98% -30.44% 980.50% 0.00% 0.00% - Horiz. % -255.81% 335.11% -296.61% -426.39% 48.43% -0.00% 100.00%
Tax Rate 5.37 % - % 19.96 % 1.43 % - % - % - % - YoY % 0.00% 0.00% 1,295.80% 0.00% 0.00% 0.00% - Horiz. % 375.52% 0.00% 1,395.80% 100.00% - - -
Total Cost 12,934 5,048 4,749 8,808 919 0 866 52.38% YoY % 156.22% 6.30% -46.08% 858.43% 0.00% 0.00% - Horiz. % 1,493.53% 582.91% 548.38% 1,017.09% 106.12% 0.00% 100.00%
Net Worth 45,354 34,570 41,530 25,599 10,736 - 13,864 20.28% YoY % 31.19% -16.76% 62.23% 138.44% 0.00% 0.00% - Horiz. % 327.11% 249.34% 299.54% 184.63% 77.43% 0.00% 100.00%
Dividend 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 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 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 CAGR
Net Worth 45,354 34,570 41,530 25,599 10,736 - 13,864 20.28% YoY % 31.19% -16.76% 62.23% 138.44% 0.00% 0.00% - Horiz. % 327.11% 249.34% 299.54% 184.63% 77.43% 0.00% 100.00%
NOSH 566,927 464,032 464,032 421,046 319,527 303,999 294,999 10.71% YoY % 22.17% 0.00% 10.21% 31.77% 5.11% 3.05% - Horiz. % 192.18% 157.30% 157.30% 142.73% 108.31% 103.05% 100.00%
Ratio Analysis 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 CAGR
NP Margin 14.04 % -121.40 % 34.03 % 28.56 % -77.07 % - % -2,065.00 % - YoY % 111.57% -456.74% 19.15% 137.06% 0.00% 0.00% - Horiz. % -0.68% 5.88% -1.65% -1.38% 3.73% 0.00% 100.00%
ROE 4.66 % -8.01 % 5.90 % 13.76 % -3.73 % - % -5.96 % - YoY % 158.18% -235.76% -57.12% 468.90% 0.00% 0.00% - Horiz. % -78.19% 134.40% -98.99% -230.87% 62.58% 0.00% 100.00%
Per Share 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 CAGR
RPS 2.65 0.49 1.55 2.93 0.16 - 0.01 138.51% YoY % 440.82% -68.39% -47.10% 1,731.25% 0.00% 0.00% - Horiz. % 26,500.00% 4,900.00% 15,500.00% 29,300.00% 1,600.00% 0.00% 100.00%
EPS 0.37 -0.60 0.53 0.84 -0.13 0.00 -0.28 - YoY % 161.67% -213.21% -36.90% 746.15% 0.00% 0.00% - Horiz. % -132.14% 214.29% -189.29% -300.00% 46.43% -0.00% 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 0.0800 0.0745 0.0895 0.0608 0.0336 - 0.0470 8.64% YoY % 7.38% -16.76% 47.20% 80.95% 0.00% 0.00% - Horiz. % 170.21% 158.51% 190.43% 129.36% 71.49% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 CAGR
RPS 2.03 0.31 0.97 1.66 0.07 - 0.01 128.81% YoY % 554.84% -68.04% -41.57% 2,271.43% 0.00% 0.00% - Horiz. % 20,300.00% 3,100.00% 9,700.00% 16,600.00% 700.00% 0.00% 100.00%
EPS 0.28 -0.37 0.33 0.47 -0.05 0.00 -0.11 - YoY % 175.68% -212.12% -29.79% 1,040.00% 0.00% 0.00% - Horiz. % -254.55% 336.36% -300.00% -427.27% 45.45% -0.00% 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 0.0611 0.0466 0.0560 0.0345 0.0145 - 0.0187 20.26% YoY % 31.12% -16.79% 62.32% 137.93% 0.00% 0.00% - Horiz. % 326.74% 249.20% 299.47% 184.49% 77.54% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 26/02/16 30/09/14 -
Price 0.1550 0.0950 0.2400 0.4000 0.0550 0.0400 0.0600 -
P/RPS 5.84 19.33 15.47 13.66 33.86 0.00 442.50 -49.04% YoY % -69.79% 24.95% 13.25% -59.66% 0.00% 0.00% - Horiz. % 1.32% 4.37% 3.50% 3.09% 7.65% 0.00% 100.00%
P/EPS 41.59 -15.93 45.46 47.82 -43.93 0.00 -21.43 - YoY % 361.08% -135.04% -4.94% 208.85% 0.00% 0.00% - Horiz. % -194.07% 74.34% -212.13% -223.15% 204.99% -0.00% 100.00%
EY 2.40 -6.28 2.20 2.09 -2.28 0.00 -4.67 - YoY % 138.22% -385.45% 5.26% 191.67% 0.00% 0.00% - Horiz. % -51.39% 134.48% -47.11% -44.75% 48.82% -0.00% 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 1.94 1.28 2.68 6.58 1.64 0.00 1.28 6.69% YoY % 51.56% -52.24% -59.27% 301.22% 0.00% 0.00% - Horiz. % 151.56% 100.00% 209.38% 514.06% 128.12% 0.00% 100.00%
Price Multiplier on Announcement Date 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 30/09/14 CAGR
Date 28/04/21 19/06/20 29/04/19 25/04/18 25/04/17 - 28/11/14 -
Price 0.4400 0.1600 0.2500 0.2900 0.0750 0.0000 0.0500 -
P/RPS 16.58 32.56 16.11 9.90 46.17 0.00 368.75 -38.32% YoY % -49.08% 102.11% 62.73% -78.56% 0.00% 0.00% - Horiz. % 4.50% 8.83% 4.37% 2.68% 12.52% 0.00% 100.00%
P/EPS 118.05 -26.82 47.35 34.67 -59.91 0.00 -17.86 - YoY % 540.16% -156.64% 36.57% 157.87% 0.00% 0.00% - Horiz. % -660.97% 150.17% -265.12% -194.12% 335.44% -0.00% 100.00%
EY 0.85 -3.73 2.11 2.88 -1.67 0.00 -5.60 - YoY % 122.79% -276.78% -26.74% 272.46% 0.00% 0.00% - Horiz. % -15.18% 66.61% -37.68% -51.43% 29.82% -0.00% 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 5.50 2.15 2.79 4.77 2.23 0.00 1.06 29.24% YoY % 155.81% -22.94% -41.51% 113.90% 0.00% 0.00% - Horiz. % 518.87% 202.83% 263.21% 450.00% 210.38% 0.00% 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
UCrest Bhd-Financial result ended 28Feb18.pdf 
