[UCREST] YoY Quarter Result on 2018-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 3,012 3,631 2,508 10,616 11,239 61 0 - YoY % -17.05% 44.78% -76.38% -5.54% 18,324.59% 0.00% - Horiz. % 4,937.71% 5,952.46% 4,111.48% 17,403.28% 18,424.59% 100.00% -
PBT -3,200 2,613 -1,335 2,609 4,315 -550 0 - YoY % -222.46% 295.73% -151.17% -39.54% 884.55% 0.00% - Horiz. % 581.82% -475.09% 242.73% -474.36% -784.55% 100.00% -
Tax 0 0 0 468 -721 0 0 - YoY % 0.00% 0.00% 0.00% 164.91% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -64.91% 100.00% - -
NP -3,200 2,613 -1,335 3,077 3,594 -550 0 - YoY % -222.46% 295.73% -143.39% -14.39% 753.45% 0.00% - Horiz. % 581.82% -475.09% 242.73% -559.45% -653.45% 100.00% -
NP to SH -3,200 2,613 -1,335 3,077 3,594 -550 0 - YoY % -222.46% 295.73% -143.39% -14.39% 753.45% 0.00% - Horiz. % 581.82% -475.09% 242.73% -559.45% -653.45% 100.00% -
Tax Rate - % - % - % -17.94 % 16.71 % - % - % - YoY % 0.00% 0.00% 0.00% -207.36% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% -107.36% 100.00% - -
Total Cost 6,212 1,018 3,843 7,539 7,645 611 0 - YoY % 510.22% -73.51% -49.03% -1.39% 1,151.23% 0.00% - Horiz. % 1,016.69% 166.61% 628.97% 1,233.88% 1,251.23% 100.00% -
Net Worth 55,968 30,427 37,308 39,071 18,860 11,151 - - YoY % 83.94% -18.44% -4.51% 107.16% 69.13% 0.00% - Horiz. % 501.90% 272.85% 334.56% 350.37% 169.13% 100.00% -
Dividend 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 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 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 55,968 30,427 37,308 39,071 18,860 11,151 - - YoY % 83.94% -18.44% -4.51% 107.16% 69.13% 0.00% - Horiz. % 501.90% 272.85% 334.56% 350.37% 169.13% 100.00% -
NOSH 621,877 507,122 464,032 464,032 340,447 319,527 286,842 13.75% YoY % 22.63% 9.29% 0.00% 36.30% 6.55% 11.39% - Horiz. % 216.80% 176.80% 161.77% 161.77% 118.69% 111.39% 100.00%
Ratio Analysis 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin -106.24 % 71.96 % -53.23 % 28.98 % 31.98 % -901.64 % - % - YoY % -247.64% 235.19% -283.68% -9.38% 103.55% 0.00% - Horiz. % 11.78% -7.98% 5.90% -3.21% -3.55% 100.00% -
ROE -5.72 % 8.59 % -3.58 % 7.88 % 19.06 % -4.93 % - % - YoY % -166.59% 339.94% -145.43% -58.66% 486.61% 0.00% - Horiz. % 116.02% -174.24% 72.62% -159.84% -386.61% 100.00% -
Per Share 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 0.48 0.72 0.54 2.29 3.30 0.02 - - YoY % -33.33% 33.33% -76.42% -30.61% 16,400.00% 0.00% - Horiz. % 2,400.00% 3,600.00% 2,700.00% 11,450.00% 16,500.00% 100.00% -
EPS -0.51 0.52 -0.29 0.66 1.06 -0.17 0.00 - YoY % -198.08% 279.31% -143.94% -37.74% 723.53% 0.00% - Horiz. % 300.00% -305.88% 170.59% -388.24% -623.53% 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 0.0900 0.0600 0.0804 0.0842 0.0554 0.0349 - - YoY % 50.00% -25.37% -4.51% 51.99% 58.74% 0.00% - Horiz. % 257.88% 171.92% 230.37% 241.26% 158.74% 100.00% -
Adjusted Per Share Value based on latest NOSH - 741,877 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 0.41 0.49 0.34 1.43 1.51 0.01 - - YoY % -16.33% 44.12% -76.22% -5.30% 15,000.00% 0.00% - Horiz. % 4,100.00% 4,900.00% 3,400.00% 14,300.00% 15,100.00% 100.00% -
EPS -0.43 0.35 -0.18 0.41 0.48 -0.07 0.00 - YoY % -222.86% 294.44% -143.90% -14.58% 785.71% 0.00% - Horiz. % 614.29% -500.00% 257.14% -585.71% -685.71% 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 0.0754 0.0410 0.0503 0.0527 0.0254 0.0150 - - YoY % 83.90% -18.49% -4.55% 107.48% 69.33% 0.00% - Horiz. % 502.67% 273.33% 335.33% 351.33% 169.33% 100.00% -
Price Multiplier on Financial Quarter End Date 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.1850 0.1500 0.1400 0.2700 0.3450 0.0600 0.0400 -
P/RPS 38.20 20.95 25.90 11.80 10.45 314.29 0.00 - YoY % 82.34% -19.11% 119.49% 12.92% -96.68% 0.00% - Horiz. % 12.15% 6.67% 8.24% 3.75% 3.32% 100.00% -
P/EPS -35.95 29.11 -48.66 40.72 32.68 -34.86 0.00 - YoY % -223.50% 159.82% -219.50% 24.60% 193.75% 0.00% - Horiz. % 103.13% -83.51% 139.59% -116.81% -93.75% 100.00% -
EY -2.78 3.44 -2.05 2.46 3.06 -2.87 0.00 - YoY % -180.81% 267.80% -183.33% -19.61% 206.62% 0.00% - Horiz. % 96.86% -119.86% 71.43% -85.71% -106.62% 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 2.06 2.50 1.74 3.21 6.23 1.72 0.00 - YoY % -17.60% 43.68% -45.79% -48.48% 262.21% 0.00% - Horiz. % 119.77% 145.35% 101.16% 186.63% 362.21% 100.00% -
Price Multiplier on Announcement Date 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 27/01/22 29/01/21 22/01/20 29/01/19 22/01/18 26/01/17 - -
Price 0.1700 0.1450 0.1500 0.2600 0.5750 0.0650 0.0000 -
P/RPS 35.10 20.25 27.75 11.36 17.42 340.48 0.00 - YoY % 73.33% -27.03% 144.28% -34.79% -94.88% 0.00% - Horiz. % 10.31% 5.95% 8.15% 3.34% 5.12% 100.00% -
P/EPS -33.04 28.14 -52.14 39.21 54.47 -37.76 0.00 - YoY % -217.41% 153.97% -232.98% -28.02% 244.25% 0.00% - Horiz. % 87.50% -74.52% 138.08% -103.84% -144.25% 100.00% -
EY -3.03 3.55 -1.92 2.55 1.84 -2.65 0.00 - YoY % -185.35% 284.90% -175.29% 38.59% 169.43% 0.00% - Horiz. % 114.34% -133.96% 72.45% -96.23% -69.43% 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 1.89 2.42 1.87 3.09 10.38 1.86 0.00 - YoY % -21.90% 29.41% -39.48% -70.23% 458.06% 0.00% - Horiz. % 101.61% 130.11% 100.54% 166.13% 558.06% 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 30 Nov18 - Final.pdf 
