[UCREST] YoY Quarter Result on 2019-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 1,339 3,012 3,631 2,508 10,616 11,239 61 67.29% YoY % -55.54% -17.05% 44.78% -76.38% -5.54% 18,324.59% - Horiz. % 2,195.08% 4,937.71% 5,952.46% 4,111.48% 17,403.28% 18,424.59% 100.00%
PBT -3,043 -3,200 2,613 -1,335 2,609 4,315 -550 32.97% YoY % 4.91% -222.46% 295.73% -151.17% -39.54% 884.55% - Horiz. % 553.27% 581.82% -475.09% 242.73% -474.36% -784.55% 100.00%
Tax 0 0 0 0 468 -721 0 - YoY % 0.00% 0.00% 0.00% 0.00% 164.91% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -64.91% 100.00% -
NP -3,043 -3,200 2,613 -1,335 3,077 3,594 -550 32.97% YoY % 4.91% -222.46% 295.73% -143.39% -14.39% 753.45% - Horiz. % 553.27% 581.82% -475.09% 242.73% -559.45% -653.45% 100.00%
NP to SH -3,043 -3,200 2,613 -1,335 3,077 3,594 -550 32.97% YoY % 4.91% -222.46% 295.73% -143.39% -14.39% 753.45% - Horiz. % 553.27% 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% 0.00% -207.36% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% -107.36% 100.00% -
Total Cost 4,382 6,212 1,018 3,843 7,539 7,645 611 38.85% YoY % -29.46% 510.22% -73.51% -49.03% -1.39% 1,151.23% - Horiz. % 717.18% 1,016.69% 166.61% 628.97% 1,233.88% 1,251.23% 100.00%
Net Worth 24,875 55,968 30,427 37,308 39,071 18,860 11,151 14.30% YoY % -55.56% 83.94% -18.44% -4.51% 107.16% 69.13% - Horiz. % 223.07% 501.90% 272.85% 334.56% 350.37% 169.13% 100.00%
Dividend 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 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 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 24,875 55,968 30,427 37,308 39,071 18,860 11,151 14.30% YoY % -55.56% 83.94% -18.44% -4.51% 107.16% 69.13% - Horiz. % 223.07% 501.90% 272.85% 334.56% 350.37% 169.13% 100.00%
NOSH 621,877 621,877 507,122 464,032 464,032 340,447 319,527 11.73% YoY % 0.00% 22.63% 9.29% 0.00% 36.30% 6.55% - Horiz. % 194.62% 194.62% 158.71% 145.22% 145.22% 106.55% 100.00%
Ratio Analysis 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin -227.26 % -106.24 % 71.96 % -53.23 % 28.98 % 31.98 % -901.64 % -20.51% YoY % -113.91% -247.64% 235.19% -283.68% -9.38% 103.55% - Horiz. % 25.21% 11.78% -7.98% 5.90% -3.21% -3.55% 100.00%
ROE -12.23 % -5.72 % 8.59 % -3.58 % 7.88 % 19.06 % -4.93 % 16.34% YoY % -113.81% -166.59% 339.94% -145.43% -58.66% 486.61% - Horiz. % 248.07% 116.02% -174.24% 72.62% -159.84% -386.61% 100.00%
Per Share 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 0.22 0.48 0.72 0.54 2.29 3.30 0.02 49.10% YoY % -54.17% -33.33% 33.33% -76.42% -30.61% 16,400.00% - Horiz. % 1,100.00% 2,400.00% 3,600.00% 2,700.00% 11,450.00% 16,500.00% 100.00%
EPS -0.49 -0.51 0.52 -0.29 0.66 1.06 -0.17 19.29% YoY % 3.92% -198.08% 279.31% -143.94% -37.74% 723.53% - Horiz. % 288.24% 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 0.0400 0.0900 0.0600 0.0804 0.0842 0.0554 0.0349 2.30% YoY % -55.56% 50.00% -25.37% -4.51% 51.99% 58.74% - Horiz. % 114.61% 257.88% 171.92% 230.37% 241.26% 158.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 0.18 0.41 0.49 0.34 1.43 1.51 0.01 61.85% YoY % -56.10% -16.33% 44.12% -76.22% -5.30% 15,000.00% - Horiz. % 1,800.00% 4,100.00% 4,900.00% 3,400.00% 14,300.00% 15,100.00% 100.00%
EPS -0.41 -0.43 0.35 -0.18 0.41 0.48 -0.07 34.24% YoY % 4.65% -222.86% 294.44% -143.90% -14.58% 785.71% - Horiz. % 585.71% 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 0.0335 0.0754 0.0410 0.0503 0.0527 0.0254 0.0150 14.32% YoY % -55.57% 83.90% -18.49% -4.55% 107.48% 69.33% - Horiz. % 223.33% 502.67% 273.33% 335.33% 351.33% 169.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.0800 0.1850 0.1500 0.1400 0.2700 0.3450 0.0600 -
P/RPS 37.15 38.20 20.95 25.90 11.80 10.45 314.29 -29.93% YoY % -2.75% 82.34% -19.11% 119.49% 12.92% -96.68% - Horiz. % 11.82% 12.15% 6.67% 8.24% 3.75% 3.32% 100.00%
P/EPS -16.35 -35.95 29.11 -48.66 40.72 32.68 -34.86 -11.85% YoY % 54.52% -223.50% 159.82% -219.50% 24.60% 193.75% - Horiz. % 46.90% 103.13% -83.51% 139.59% -116.81% -93.75% 100.00%
EY -6.12 -2.78 3.44 -2.05 2.46 3.06 -2.87 13.45% YoY % -120.14% -180.81% 267.80% -183.33% -19.61% 206.62% - Horiz. % 213.24% 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 2.00 2.06 2.50 1.74 3.21 6.23 1.72 2.54% YoY % -2.91% -17.60% 43.68% -45.79% -48.48% 262.21% - Horiz. % 116.28% 119.77% 145.35% 101.16% 186.63% 362.21% 100.00%
Price Multiplier on Announcement Date 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 19/01/23 27/01/22 29/01/21 22/01/20 29/01/19 22/01/18 26/01/17 -
Price 0.1100 0.1700 0.1450 0.1500 0.2600 0.5750 0.0650 -
P/RPS 51.09 35.10 20.25 27.75 11.36 17.42 340.48 -27.09% YoY % 45.56% 73.33% -27.03% 144.28% -34.79% -94.88% - Horiz. % 15.01% 10.31% 5.95% 8.15% 3.34% 5.12% 100.00%
P/EPS -22.48 -33.04 28.14 -52.14 39.21 54.47 -37.76 -8.28% YoY % 31.96% -217.41% 153.97% -232.98% -28.02% 244.25% - Horiz. % 59.53% 87.50% -74.52% 138.08% -103.84% -144.25% 100.00%
EY -4.45 -3.03 3.55 -1.92 2.55 1.84 -2.65 9.02% YoY % -46.86% -185.35% 284.90% -175.29% 38.59% 169.43% - Horiz. % 167.92% 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 2.75 1.89 2.42 1.87 3.09 10.38 1.86 6.73% YoY % 45.50% -21.90% 29.41% -39.48% -70.23% 458.06% - Horiz. % 147.85% 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