[UCREST] YoY Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 12,330 519 0 40 236 963 1,210 43.57% YoY % 2,275.72% 0.00% 0.00% -83.05% -75.49% -20.41% - Horiz. % 1,019.01% 42.89% 0.00% 3.31% 19.50% 79.59% 100.00%
PBT 3,573 -399 0 -826 -5,631 263 -511 - YoY % 995.49% 0.00% 0.00% 85.33% -2,241.06% 151.47% - Horiz. % -699.22% 78.08% -0.00% 161.64% 1,101.96% -51.47% 100.00%
Tax -51 -1 0 0 0 0 0 - YoY % -5,000.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 5,100.00% 100.00% - - - - -
NP 3,522 -400 0 -826 -5,631 263 -511 - YoY % 980.50% 0.00% 0.00% 85.33% -2,241.06% 151.47% - Horiz. % -689.24% 78.28% -0.00% 161.64% 1,101.96% -51.47% 100.00%
NP to SH 3,522 -400 0 -826 -5,634 262 -511 - YoY % 980.50% 0.00% 0.00% 85.34% -2,250.38% 151.27% - Horiz. % -689.24% 78.28% -0.00% 161.64% 1,102.54% -51.27% 100.00%
Tax Rate 1.43 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 8,808 919 0 866 5,867 700 1,721 28.96% YoY % 858.43% 0.00% 0.00% -85.24% 738.14% -59.33% - Horiz. % 511.80% 53.40% 0.00% 50.32% 340.91% 40.67% 100.00%
Net Worth 25,599 10,736 - 13,864 14,956 19,300 21,831 2.51% YoY % 138.44% 0.00% 0.00% -7.30% -22.51% -11.59% - Horiz. % 117.26% 49.18% 0.00% 63.51% 68.51% 88.41% 100.00%
Dividend 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 30/09/11 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 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 25,599 10,736 - 13,864 14,956 19,300 21,831 2.51% YoY % 138.44% 0.00% 0.00% -7.30% -22.51% -11.59% - Horiz. % 117.26% 49.18% 0.00% 63.51% 68.51% 88.41% 100.00%
NOSH 421,046 319,527 303,999 294,999 290,412 291,111 283,888 6.33% YoY % 31.77% 5.11% 3.05% 1.58% -0.24% 2.54% - Horiz. % 148.31% 112.55% 107.08% 103.91% 102.30% 102.54% 100.00%
Ratio Analysis 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 28.56 % -77.07 % - % -2,065.00 % -2,386.02 % 27.31 % -42.23 % - YoY % 137.06% 0.00% 0.00% 13.45% -8,836.80% 164.67% - Horiz. % -67.63% 182.50% 0.00% 4,889.89% 5,650.06% -64.67% 100.00%
ROE 13.76 % -3.73 % - % -5.96 % -37.67 % 1.36 % -2.34 % - YoY % 468.90% 0.00% 0.00% 84.18% -2,869.85% 158.12% - Horiz. % -588.03% 159.40% 0.00% 254.70% 1,609.83% -58.12% 100.00%
Per Share 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.93 0.16 - 0.01 0.08 0.33 0.43 34.84% YoY % 1,731.25% 0.00% 0.00% -87.50% -75.76% -23.26% - Horiz. % 681.40% 37.21% 0.00% 2.33% 18.60% 76.74% 100.00%
EPS 0.84 -0.13 0.00 -0.28 -1.94 0.09 -0.18 - YoY % 746.15% 0.00% 0.00% 85.57% -2,255.56% 150.00% - Horiz. % -466.67% 72.22% -0.00% 155.56% 1,077.78% -50.00% 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 0.0608 0.0336 - 0.0470 0.0515 0.0663 0.0769 -3.59% YoY % 80.95% 0.00% 0.00% -8.74% -22.32% -13.78% - Horiz. % 79.06% 43.69% 0.00% 61.12% 66.97% 86.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.66 0.07 - 0.01 0.03 0.13 0.16 43.97% YoY % 2,271.43% 0.00% 0.00% -66.67% -76.92% -18.75% - Horiz. % 1,037.50% 43.75% 0.00% 6.25% 18.75% 81.25% 100.00%
EPS 0.47 -0.05 0.00 -0.11 -0.76 0.04 -0.07 - YoY % 1,040.00% 0.00% 0.00% 85.53% -2,000.00% 157.14% - Horiz. % -671.43% 71.43% -0.00% 157.14% 1,085.71% -57.14% 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 0.0345 0.0145 - 0.0187 0.0202 0.0260 0.0294 2.52% YoY % 137.93% 0.00% 0.00% -7.43% -22.31% -11.56% - Horiz. % 117.35% 49.32% 0.00% 63.61% 68.71% 88.44% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/02/18 28/02/17 26/02/16 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.4000 0.0550 0.0400 0.0600 0.0700 0.0600 0.0900 -
P/RPS 13.66 33.86 0.00 442.50 86.14 18.14 21.12 -6.56% YoY % -59.66% 0.00% 0.00% 413.70% 374.86% -14.11% - Horiz. % 64.68% 160.32% 0.00% 2,095.17% 407.86% 85.89% 100.00%
P/EPS 47.82 -43.93 0.00 -21.43 -3.61 66.67 -50.00 - YoY % 208.85% 0.00% 0.00% -493.63% -105.41% 233.34% - Horiz. % -95.64% 87.86% -0.00% 42.86% 7.22% -133.34% 100.00%
EY 2.09 -2.28 0.00 -4.67 -27.71 1.50 -2.00 - YoY % 191.67% 0.00% 0.00% 83.15% -1,947.33% 175.00% - Horiz. % -104.50% 114.00% -0.00% 233.50% 1,385.50% -75.00% 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 6.58 1.64 0.00 1.28 1.36 0.90 1.17 30.87% YoY % 301.22% 0.00% 0.00% -5.88% 51.11% -23.08% - Horiz. % 562.39% 140.17% 0.00% 109.40% 116.24% 76.92% 100.00%
Price Multiplier on Announcement Date 28/02/18 28/02/17 28/02/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 25/04/18 25/04/17 - 28/11/14 29/11/13 22/11/12 24/11/11 -
Price 0.2900 0.0750 0.0000 0.0500 0.0450 0.0500 0.0700 -
P/RPS 9.90 46.17 0.00 368.75 55.38 15.11 16.42 -7.58% YoY % -78.56% 0.00% 0.00% 565.85% 266.51% -7.98% - Horiz. % 60.29% 281.18% 0.00% 2,245.74% 337.27% 92.02% 100.00%
P/EPS 34.67 -59.91 0.00 -17.86 -2.32 55.56 -38.89 - YoY % 157.87% 0.00% 0.00% -669.83% -104.18% 242.86% - Horiz. % -89.15% 154.05% -0.00% 45.92% 5.97% -142.86% 100.00%
EY 2.88 -1.67 0.00 -5.60 -43.11 1.80 -2.57 - YoY % 272.46% 0.00% 0.00% 87.01% -2,495.00% 170.04% - Horiz. % -112.06% 64.98% -0.00% 217.90% 1,677.43% -70.04% 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 4.77 2.23 0.00 1.06 0.87 0.75 0.91 29.44% YoY % 113.90% 0.00% 0.00% 21.84% 16.00% -17.58% - Horiz. % 524.18% 245.05% 0.00% 116.48% 95.60% 82.42% 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