[UCREST] YoY Quarter Result on 2018-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 7,037 3,275 7,514 8,146 7,836 222 0 - YoY % 114.87% -56.41% -7.76% 3.96% 3,429.73% 0.00% - Horiz. % 3,169.82% 1,475.23% 3,384.68% 3,669.37% 3,529.73% 100.00% -
PBT -212 1,192 143 6,846 3,689 -516 0 - YoY % -117.79% 733.57% -97.91% 85.58% 814.92% 0.00% - Horiz. % 41.09% -231.01% -27.71% -1,326.74% -714.92% 100.00% -
Tax 0 0 0 -1,902 -662 0 0 - YoY % 0.00% 0.00% 0.00% -187.31% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 287.31% 100.00% - -
NP -212 1,192 143 4,944 3,027 -516 0 - YoY % -117.79% 733.57% -97.11% 63.33% 686.63% 0.00% - Horiz. % 41.09% -231.01% -27.71% -958.14% -586.63% 100.00% -
NP to SH -212 1,192 143 4,944 3,027 -516 0 - YoY % -117.79% 733.57% -97.11% 63.33% 686.63% 0.00% - Horiz. % 41.09% -231.01% -27.71% -958.14% -586.63% 100.00% -
Tax Rate - % - % - % 27.78 % 17.95 % - % - % - YoY % 0.00% 0.00% 0.00% 54.76% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 154.76% 100.00% - -
Total Cost 7,249 2,083 7,371 3,202 4,809 738 0 - YoY % 248.01% -71.74% 130.20% -33.42% 551.63% 0.00% - Horiz. % 982.25% 282.25% 998.78% 433.88% 651.63% 100.00% -
Net Worth 62,187 18,853 38,653 36,983 14,402 11,803 - - YoY % 229.84% -51.22% 4.52% 156.79% 22.02% 0.00% - Horiz. % 526.86% 159.73% 327.48% 313.33% 122.02% 100.00% -
Dividend 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 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 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 62,187 18,853 38,653 36,983 14,402 11,803 - - YoY % 229.84% -51.22% 4.52% 156.79% 22.02% 0.00% - Horiz. % 526.86% 159.73% 327.48% 313.33% 122.02% 100.00% -
NOSH 621,877 471,349 464,032 464,032 318,631 322,500 291,904 13.42% YoY % 31.94% 1.58% 0.00% 45.63% -1.20% 10.48% - Horiz. % 213.04% 161.47% 158.97% 158.97% 109.16% 110.48% 100.00%
Ratio Analysis 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin -3.01 % 36.40 % 1.90 % 60.69 % 38.63 % -232.43 % - % - YoY % -108.27% 1,815.79% -96.87% 57.11% 116.62% 0.00% - Horiz. % 1.30% -15.66% -0.82% -26.11% -16.62% 100.00% -
ROE -0.34 % 6.32 % 0.37 % 13.37 % 21.02 % -4.37 % - % - YoY % -105.38% 1,608.11% -97.23% -36.39% 581.01% 0.00% - Horiz. % 7.78% -144.62% -8.47% -305.95% -481.01% 100.00% -
Per Share 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 1.13 0.69 1.62 1.76 2.46 0.07 - - YoY % 63.77% -57.41% -7.95% -28.46% 3,414.29% 0.00% - Horiz. % 1,614.29% 985.71% 2,314.29% 2,514.29% 3,514.29% 100.00% -
EPS -0.03 0.25 0.03 1.07 0.95 -0.16 0.00 - YoY % -112.00% 733.33% -97.20% 12.63% 693.75% 0.00% - Horiz. % 18.75% -156.25% -18.75% -668.75% -593.75% 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 0.1000 0.0400 0.0833 0.0797 0.0452 0.0366 - - YoY % 150.00% -51.98% 4.52% 76.33% 23.50% 0.00% - Horiz. % 273.22% 109.29% 227.60% 217.76% 123.50% 100.00% -
Adjusted Per Share Value based on latest NOSH - 741,877 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 0.95 0.44 1.01 1.10 1.06 0.03 - - YoY % 115.91% -56.44% -8.18% 3.77% 3,433.33% 0.00% - Horiz. % 3,166.67% 1,466.67% 3,366.67% 3,666.67% 3,533.33% 100.00% -
EPS -0.03 0.16 0.02 0.67 0.41 -0.07 0.00 - YoY % -118.75% 700.00% -97.01% 63.41% 685.71% 0.00% - Horiz. % 42.86% -228.57% -28.57% -957.14% -585.71% 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 0.0838 0.0254 0.0521 0.0499 0.0194 0.0159 - - YoY % 229.92% -51.25% 4.41% 157.22% 22.01% 0.00% - Horiz. % 527.04% 159.75% 327.67% 313.84% 122.01% 100.00% -
Price Multiplier on Financial Quarter End Date 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.3100 0.1450 0.1350 0.3100 0.1500 0.0500 0.0450 -
P/RPS 27.40 20.87 8.34 17.66 6.10 72.64 0.00 - YoY % 31.29% 150.24% -52.77% 189.51% -91.60% 0.00% - Horiz. % 37.72% 28.73% 11.48% 24.31% 8.40% 100.00% -
P/EPS -909.35 57.34 438.07 29.10 15.79 -31.25 0.00 - YoY % -1,685.89% -86.91% 1,405.40% 84.29% 150.53% 0.00% - Horiz. % 2,909.92% -183.49% -1,401.82% -93.12% -50.53% 100.00% -
EY -0.11 1.74 0.23 3.44 6.33 -3.20 0.00 - YoY % -106.32% 656.52% -93.31% -45.66% 297.81% 0.00% - Horiz. % 3.44% -54.38% -7.19% -107.50% -197.81% 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 3.10 3.63 1.62 3.89 3.32 1.37 0.00 - YoY % -14.60% 124.07% -58.35% 17.17% 142.34% 0.00% - Horiz. % 226.28% 264.96% 118.25% 283.94% 242.34% 100.00% -
Price Multiplier on Announcement Date 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 29/10/21 26/10/20 23/10/19 26/10/18 19/10/17 04/10/16 - -
Price 0.2350 0.1350 0.1700 0.2350 0.3850 0.0600 0.0000 -
P/RPS 20.77 19.43 10.50 13.39 15.66 87.16 0.00 - YoY % 6.90% 85.05% -21.58% -14.50% -82.03% 0.00% - Horiz. % 23.83% 22.29% 12.05% 15.36% 17.97% 100.00% -
P/EPS -689.35 53.38 551.65 22.06 40.53 -37.50 0.00 - YoY % -1,391.40% -90.32% 2,400.68% -45.57% 208.08% 0.00% - Horiz. % 1,838.27% -142.35% -1,471.07% -58.83% -108.08% 100.00% -
EY -0.15 1.87 0.18 4.53 2.47 -2.67 0.00 - YoY % -108.02% 938.89% -96.03% 83.40% 192.51% 0.00% - Horiz. % 5.62% -70.04% -6.74% -169.66% -92.51% 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 2.35 3.38 2.04 2.95 8.52 1.64 0.00 - YoY % -30.47% 65.69% -30.85% -65.38% 419.51% 0.00% - Horiz. % 143.29% 206.10% 124.39% 179.88% 519.51% 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 31Aug18 - F.pdf 
