[UCREST] YoY Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/17 31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 7,836 222 0 272 114 905 672 57.31% YoY % 3,429.73% 0.00% 0.00% 138.60% -87.40% 34.67% - Horiz. % 1,166.07% 33.04% 0.00% 40.48% 16.96% 134.67% 100.00%
PBT 3,689 -516 0 -639 -568 -208 -214 - YoY % 814.92% 0.00% 0.00% -12.50% -173.08% 2.80% - Horiz. % -1,723.83% 241.12% -0.00% 298.60% 265.42% 97.20% 100.00%
Tax -662 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP 3,027 -516 0 -639 -568 -208 -214 - YoY % 686.63% 0.00% 0.00% -12.50% -173.08% 2.80% - Horiz. % -1,414.49% 241.12% -0.00% 298.60% 265.42% 97.20% 100.00%
NP to SH 3,027 -516 0 -639 -568 -208 -214 - YoY % 686.63% 0.00% 0.00% -12.50% -173.08% 2.80% - Horiz. % -1,414.49% 241.12% -0.00% 298.60% 265.42% 97.20% 100.00%
Tax Rate 17.95 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 4,809 738 0 911 682 1,113 886 36.61% YoY % 551.63% 0.00% 0.00% 33.58% -38.72% 25.62% - Horiz. % 542.78% 83.30% 0.00% 102.82% 76.98% 125.62% 100.00%
Net Worth 14,402 11,803 - 8,248 14,853 21,869 20,146 -6.00% YoY % 22.02% 0.00% 0.00% -44.46% -32.08% 8.55% - Horiz. % 71.49% 58.59% 0.00% 40.94% 73.73% 108.55% 100.00%
Dividend 31/08/17 31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 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 31/08/17 31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 14,402 11,803 - 8,248 14,853 21,869 20,146 -6.00% YoY % 22.02% 0.00% 0.00% -44.46% -32.08% 8.55% - Horiz. % 71.49% 58.59% 0.00% 40.94% 73.73% 108.55% 100.00%
NOSH 318,631 322,500 291,904 290,454 283,999 297,142 305,714 0.77% YoY % -1.20% 10.48% 0.50% 2.27% -4.42% -2.80% - Horiz. % 104.23% 105.49% 95.48% 95.01% 92.90% 97.20% 100.00%
Ratio Analysis 31/08/17 31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 38.63 % -232.43 % - % -234.93 % -498.25 % -22.98 % -31.85 % - YoY % 116.62% 0.00% 0.00% 52.85% -2,068.19% 27.85% - Horiz. % -121.29% 729.76% 0.00% 737.61% 1,564.36% 72.15% 100.00%
ROE 21.02 % -4.37 % - % -7.75 % -3.82 % -0.95 % -1.06 % - YoY % 581.01% 0.00% 0.00% -102.88% -302.11% 10.38% - Horiz. % -1,983.02% 412.26% 0.00% 731.13% 360.38% 89.62% 100.00%
Per Share 31/08/17 31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.46 0.07 - 0.09 0.04 0.30 0.22 56.09% YoY % 3,414.29% 0.00% 0.00% 125.00% -86.67% 36.36% - Horiz. % 1,118.18% 31.82% 0.00% 40.91% 18.18% 136.36% 100.00%
EPS 0.95 -0.16 0.00 -0.22 -0.20 -0.07 -0.07 - YoY % 693.75% 0.00% 0.00% -10.00% -185.71% 0.00% - Horiz. % -1,357.14% 228.57% -0.00% 314.29% 285.71% 100.00% 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 0.0452 0.0366 - 0.0284 0.0523 0.0736 0.0659 -6.72% YoY % 23.50% 0.00% 0.00% -45.70% -28.94% 11.68% - Horiz. % 68.59% 55.54% 0.00% 43.10% 79.36% 111.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 31/08/17 31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.06 0.03 - 0.04 0.02 0.12 0.09 57.60% YoY % 3,433.33% 0.00% 0.00% 100.00% -83.33% 33.33% - Horiz. % 1,177.78% 33.33% 0.00% 44.44% 22.22% 133.33% 100.00%
EPS 0.41 -0.07 0.00 -0.09 -0.08 -0.03 -0.03 - YoY % 685.71% 0.00% 0.00% -12.50% -166.67% 0.00% - Horiz. % -1,366.67% 233.33% -0.00% 300.00% 266.67% 100.00% 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 0.0194 0.0159 - 0.0111 0.0200 0.0295 0.0272 -6.04% YoY % 22.01% 0.00% 0.00% -44.50% -32.20% 8.46% - Horiz. % 71.32% 58.46% 0.00% 40.81% 73.53% 108.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/17 31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/08/17 30/08/16 28/08/15 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1500 0.0500 0.0450 0.0500 0.0500 0.0500 0.0800 -
P/RPS 6.10 72.64 0.00 53.39 124.56 16.42 36.39 -28.06% YoY % -91.60% 0.00% 0.00% -57.14% 658.59% -54.88% - Horiz. % 16.76% 199.62% 0.00% 146.72% 342.29% 45.12% 100.00%
P/EPS 15.79 -31.25 0.00 -22.73 -25.00 -71.43 -114.29 - YoY % 150.53% 0.00% 0.00% 9.08% 65.00% 37.50% - Horiz. % -13.82% 27.34% -0.00% 19.89% 21.87% 62.50% 100.00%
EY 6.33 -3.20 0.00 -4.40 -4.00 -1.40 -0.88 - YoY % 297.81% 0.00% 0.00% -10.00% -185.71% -59.09% - Horiz. % -719.32% 363.64% -0.00% 500.00% 454.55% 159.09% 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 3.32 1.37 0.00 1.76 0.96 0.68 1.21 20.46% YoY % 142.34% 0.00% 0.00% 83.33% 41.18% -43.80% - Horiz. % 274.38% 113.22% 0.00% 145.45% 79.34% 56.20% 100.00%
Price Multiplier on Announcement Date 31/08/17 31/08/16 31/08/15 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 19/10/17 04/10/16 - 20/05/15 23/05/14 30/05/13 23/05/12 -
Price 0.3850 0.0600 0.0000 0.0400 0.0450 0.0600 0.0600 -
P/RPS 15.66 87.16 0.00 42.71 112.11 19.70 27.30 -9.74% YoY % -82.03% 0.00% 0.00% -61.90% 469.09% -27.84% - Horiz. % 57.36% 319.27% 0.00% 156.45% 410.66% 72.16% 100.00%
P/EPS 40.53 -37.50 0.00 -18.18 -22.50 -85.71 -85.71 - YoY % 208.08% 0.00% 0.00% 19.20% 73.75% 0.00% - Horiz. % -47.29% 43.75% -0.00% 21.21% 26.25% 100.00% 100.00%
EY 2.47 -2.67 0.00 -5.50 -4.44 -1.17 -1.17 - YoY % 192.51% 0.00% 0.00% -23.87% -279.49% 0.00% - Horiz. % -211.11% 228.21% -0.00% 470.09% 379.49% 100.00% 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 8.52 1.64 0.00 1.41 0.86 0.82 0.91 51.06% YoY % 419.51% 0.00% 0.00% 63.95% 4.88% -9.89% - Horiz. % 936.26% 180.22% 0.00% 154.95% 94.51% 90.11% 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
1st Quarterly n Results-(31032015).pdf 
