[UCREST] YoY Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/17 30/11/16 30/11/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,239 61 0 196 167 258 951 57.69% YoY % 18,324.59% 0.00% 0.00% 17.37% -35.27% -72.87% - Horiz. % 1,181.81% 6.41% 0.00% 20.61% 17.56% 27.13% 100.00%
PBT 4,315 -550 0 3,065 -579 -686 -162 - YoY % 884.55% 0.00% 0.00% 629.36% 15.60% -323.46% - Horiz. % -2,663.58% 339.51% -0.00% -1,891.98% 357.41% 423.46% 100.00%
Tax -721 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP 3,594 -550 0 3,065 -579 -686 -162 - YoY % 753.45% 0.00% 0.00% 629.36% 15.60% -323.46% - Horiz. % -2,218.52% 339.51% -0.00% -1,891.98% 357.41% 423.46% 100.00%
NP to SH 3,594 -550 0 3,065 -579 -686 -162 - YoY % 753.45% 0.00% 0.00% 629.36% 15.60% -323.46% - Horiz. % -2,218.52% 339.51% -0.00% -1,891.98% 357.41% 423.46% 100.00%
Tax Rate 16.71 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 7,645 611 0 -2,869 746 944 1,113 42.68% YoY % 1,151.23% 0.00% 0.00% -484.58% -20.97% -15.18% - Horiz. % 686.88% 54.90% 0.00% -257.77% 67.03% 84.82% 100.00%
Net Worth 18,860 11,151 - 11,384 14,561 20,237 17,657 1.22% YoY % 69.13% 0.00% 0.00% -21.82% -28.04% 14.61% - Horiz. % 106.81% 63.15% 0.00% 64.47% 82.47% 114.61% 100.00%
Dividend 30/11/17 30/11/16 30/11/15 30/06/15 30/06/14 30/06/13 30/06/12 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 30/11/17 30/11/16 30/11/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 18,860 11,151 - 11,384 14,561 20,237 17,657 1.22% YoY % 69.13% 0.00% 0.00% -21.82% -28.04% 14.61% - Horiz. % 106.81% 63.15% 0.00% 64.47% 82.47% 114.61% 100.00%
NOSH 340,447 319,527 286,842 291,904 289,499 285,833 270,000 4.37% YoY % 6.55% 11.39% -1.73% 0.83% 1.28% 5.86% - Horiz. % 126.09% 118.34% 106.24% 108.11% 107.22% 105.86% 100.00%
Ratio Analysis 30/11/17 30/11/16 30/11/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 31.98 % -901.64 % - % 1,563.78 % -346.71 % -265.89 % -17.03 % - YoY % 103.55% 0.00% 0.00% 551.03% -30.40% -1,461.30% - Horiz. % -187.79% 5,294.42% 0.00% -9,182.50% 2,035.88% 1,561.30% 100.00%
ROE 19.06 % -4.93 % - % 26.92 % -3.98 % -3.39 % -0.92 % - YoY % 486.61% 0.00% 0.00% 776.38% -17.40% -268.48% - Horiz. % -2,071.74% 535.87% 0.00% -2,926.09% 432.61% 368.48% 100.00%
Per Share 30/11/17 30/11/16 30/11/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.30 0.02 - 0.07 0.06 0.09 0.35 51.26% YoY % 16,400.00% 0.00% 0.00% 16.67% -33.33% -74.29% - Horiz. % 942.86% 5.71% 0.00% 20.00% 17.14% 25.71% 100.00%
EPS 1.06 -0.17 0.00 1.05 -0.20 -0.24 -0.06 - YoY % 723.53% 0.00% 0.00% 625.00% 16.67% -300.00% - Horiz. % -1,766.67% 283.33% -0.00% -1,750.00% 333.33% 400.00% 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 0.0554 0.0349 - 0.0390 0.0503 0.0708 0.0654 -3.01% YoY % 58.74% 0.00% 0.00% -22.47% -28.95% 8.26% - Horiz. % 84.71% 53.36% 0.00% 59.63% 76.91% 108.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 30/11/17 30/11/16 30/11/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.51 0.01 - 0.03 0.02 0.03 0.13 57.19% YoY % 15,000.00% 0.00% 0.00% 50.00% -33.33% -76.92% - Horiz. % 1,161.54% 7.69% 0.00% 23.08% 15.38% 23.08% 100.00%
EPS 0.48 -0.07 0.00 0.41 -0.08 -0.09 -0.02 - YoY % 785.71% 0.00% 0.00% 612.50% 11.11% -350.00% - Horiz. % -2,400.00% 350.00% -0.00% -2,050.00% 400.00% 450.00% 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 0.0254 0.0150 - 0.0153 0.0196 0.0273 0.0238 1.21% YoY % 69.33% 0.00% 0.00% -21.94% -28.21% 14.71% - Horiz. % 106.72% 63.03% 0.00% 64.29% 82.35% 114.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/17 30/11/16 30/11/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/11/17 30/11/16 30/11/15 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3450 0.0600 0.0400 0.0400 0.0500 0.0600 0.0700 -
P/RPS 10.45 314.29 0.00 59.57 86.68 66.47 19.87 -11.18% YoY % -96.68% 0.00% 0.00% -31.28% 30.40% 234.52% - Horiz. % 52.59% 1,581.73% 0.00% 299.80% 436.24% 334.52% 100.00%
P/EPS 32.68 -34.86 0.00 3.81 -25.00 -25.00 -116.67 - YoY % 193.75% 0.00% 0.00% 115.24% 0.00% 78.57% - Horiz. % -28.01% 29.88% -0.00% -3.27% 21.43% 21.43% 100.00%
EY 3.06 -2.87 0.00 26.25 -4.00 -4.00 -0.86 - YoY % 206.62% 0.00% 0.00% 756.25% 0.00% -365.12% - Horiz. % -355.81% 333.72% -0.00% -3,052.33% 465.12% 465.12% 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 6.23 1.72 0.00 1.03 0.99 0.85 1.07 38.39% YoY % 262.21% 0.00% 0.00% 4.04% 16.47% -20.56% - Horiz. % 582.24% 160.75% 0.00% 96.26% 92.52% 79.44% 100.00%
Price Multiplier on Announcement Date 30/11/17 30/11/16 30/11/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 22/01/18 26/01/17 - 20/08/15 27/08/14 29/08/13 14/08/12 -
Price 0.5750 0.0650 0.0000 0.0400 0.0550 0.0900 0.0600 -
P/RPS 17.42 340.48 0.00 59.57 95.34 99.71 17.03 0.42% YoY % -94.88% 0.00% 0.00% -37.52% -4.38% 485.50% - Horiz. % 102.29% 1,999.30% 0.00% 349.79% 559.84% 585.50% 100.00%
P/EPS 54.47 -37.76 0.00 3.81 -27.50 -37.50 -100.00 - YoY % 244.25% 0.00% 0.00% 113.85% 26.67% 62.50% - Horiz. % -54.47% 37.76% -0.00% -3.81% 27.50% 37.50% 100.00%
EY 1.84 -2.65 0.00 26.25 -3.64 -2.67 -1.00 - YoY % 169.43% 0.00% 0.00% 821.15% -36.33% -167.00% - Horiz. % -184.00% 265.00% -0.00% -2,625.00% 364.00% 267.00% 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 10.38 1.86 0.00 1.03 1.09 1.27 0.92 56.35% YoY % 458.06% 0.00% 0.00% -5.50% -14.17% 38.04% - Horiz. % 1,128.26% 202.17% 0.00% 111.96% 118.48% 138.04% 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
2nd Quarterly n Results-(30062015).pdf 
