[UCREST] YoY Quarter Result on 2020-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 6,207 1,091 3,150 0 2,917 16,858 4,912 3.98% YoY % 468.93% -65.37% 0.00% 0.00% -82.70% 243.20% - Horiz. % 126.36% 22.21% 64.13% 0.00% 59.39% 343.20% 100.00%
PBT 2,003 -27,563 5,399 -11,882 -3,464 3,996 667 20.10% YoY % 107.27% -610.52% 145.44% -243.01% -186.69% 499.10% - Horiz. % 300.30% -4,132.38% 809.45% -1,781.41% -519.34% 599.10% 100.00%
Tax 0 0 0 2,173 832 43 -3 - YoY % 0.00% 0.00% 0.00% 161.18% 1,834.88% 1,533.33% - Horiz. % -0.00% -0.00% -0.00% -72,433.33% -27,733.33% -1,433.33% 100.00%
NP 2,003 -27,563 5,399 -9,709 -2,632 4,039 664 20.19% YoY % 107.27% -610.52% 155.61% -268.88% -165.16% 508.28% - Horiz. % 301.66% -4,151.05% 813.10% -1,462.20% -396.39% 608.28% 100.00%
NP to SH 2,003 -27,563 5,399 -9,709 -2,632 4,039 664 20.19% YoY % 107.27% -610.52% 155.61% -268.88% -165.16% 508.28% - Horiz. % 301.66% -4,151.05% 813.10% -1,462.20% -396.39% 608.28% 100.00%
Tax Rate - % - % - % - % - % -1.08 % 0.45 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -340.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -240.00% 100.00%
Total Cost 4,204 28,654 -2,249 9,709 5,549 12,819 4,248 -0.17% YoY % -85.33% 1,374.08% -123.16% 74.97% -56.71% 201.77% - Horiz. % 98.96% 674.53% -52.94% 228.55% 130.63% 301.77% 100.00%
Net Worth 34,593 24,875 62,187 18,561 38,885 31,349 11,288 20.51% YoY % 39.07% -60.00% 235.04% -52.27% 24.04% 177.72% - Horiz. % 306.47% 220.37% 550.92% 164.43% 344.49% 277.72% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 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 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 34,593 24,875 62,187 18,561 38,885 31,349 11,288 20.51% YoY % 39.07% -60.00% 235.04% -52.27% 24.04% 177.72% - Horiz. % 306.47% 220.37% 550.92% 164.43% 344.49% 277.72% 100.00%
NOSH 691,877 621,877 621,877 464,032 464,032 370,123 316,190 13.93% YoY % 11.26% 0.00% 34.02% 0.00% 25.37% 17.06% - Horiz. % 218.82% 196.68% 196.68% 146.76% 146.76% 117.06% 100.00%
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 32.27 % -2,526.40 % 171.40 % 0.00 % -90.23 % 23.96 % 13.52 % 15.60% YoY % 101.28% -1,573.98% 0.00% 0.00% -476.59% 77.22% - Horiz. % 238.68% -18,686.39% 1,267.75% 0.00% -667.38% 177.22% 100.00%
ROE 5.79 % -110.81 % 8.68 % -52.31 % -6.77 % 12.88 % 5.88 % -0.26% YoY % 105.23% -1,376.61% 116.59% -672.67% -152.56% 119.05% - Horiz. % 98.47% -1,884.52% 147.62% -889.63% -115.14% 219.05% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 0.90 0.18 0.51 - 0.63 4.55 1.55 -8.66% YoY % 400.00% -64.71% 0.00% 0.00% -86.15% 193.55% - Horiz. % 58.06% 11.61% 32.90% 0.00% 40.65% 293.55% 100.00%
EPS 0.29 -4.43 0.87 -2.09 -0.57 1.09 0.21 5.52% YoY % 106.55% -609.20% 141.63% -266.67% -152.29% 419.05% - Horiz. % 138.10% -2,109.52% 414.29% -995.24% -271.43% 519.05% 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 0.0500 0.0400 0.1000 0.0400 0.0838 0.0847 0.0357 5.77% YoY % 25.00% -60.00% 150.00% -52.27% -1.06% 137.25% - Horiz. % 140.06% 112.04% 280.11% 112.04% 234.73% 237.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 741,877 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 0.84 0.15 0.42 - 0.39 2.27 0.66 4.10% YoY % 460.00% -64.29% 0.00% 0.00% -82.82% 243.94% - Horiz. % 127.27% 22.73% 63.64% 0.00% 59.09% 343.94% 100.00%
EPS 0.27 -3.72 0.73 -1.31 -0.35 0.54 0.09 20.08% YoY % 107.26% -609.59% 155.73% -274.29% -164.81% 500.00% - Horiz. % 300.00% -4,133.33% 811.11% -1,455.56% -388.89% 600.00% 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 0.0466 0.0335 0.0838 0.0250 0.0524 0.0423 0.0152 20.52% YoY % 39.10% -60.02% 235.20% -52.29% 23.88% 178.29% - Horiz. % 306.58% 220.39% 551.32% 164.47% 344.74% 278.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.1100 0.1300 0.4350 0.1600 0.2050 0.2100 0.0600 -
P/RPS 12.26 74.10 85.88 0.00 32.61 4.61 3.86 21.23% YoY % -83.45% -13.72% 0.00% 0.00% 607.38% 19.43% - Horiz. % 317.62% 1,919.69% 2,224.87% 0.00% 844.82% 119.43% 100.00%
P/EPS 38.00 -2.93 50.10 -7.65 -36.14 19.24 28.57 4.87% YoY % 1,396.93% -105.85% 754.90% 78.83% -287.84% -32.66% - Horiz. % 133.01% -10.26% 175.36% -26.78% -126.50% 67.34% 100.00%
EY 2.63 -34.09 2.00 -13.08 -2.77 5.20 3.50 -4.65% YoY % 107.71% -1,804.50% 115.29% -372.20% -153.27% 48.57% - Horiz. % 75.14% -974.00% 57.14% -373.71% -79.14% 148.57% 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 2.20 3.25 4.35 4.00 2.45 2.48 1.68 4.59% YoY % -32.31% -25.29% 8.75% 63.27% -1.21% 47.62% - Horiz. % 130.95% 193.45% 258.93% 238.10% 145.83% 147.62% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date - 29/07/22 - 10/08/20 31/07/19 30/07/18 08/08/17 -
Price 0.1450 0.1050 0.3000 0.1450 0.2250 0.3850 0.0800 -
P/RPS 16.16 59.85 59.23 0.00 35.79 8.45 5.15 20.99% YoY % -73.00% 1.05% 0.00% 0.00% 323.55% 64.08% - Horiz. % 313.79% 1,162.14% 1,150.10% 0.00% 694.95% 164.08% 100.00%
P/EPS 50.09 -2.37 34.56 -6.93 -39.67 35.28 38.10 4.66% YoY % 2,213.50% -106.86% 598.70% 82.53% -212.44% -7.40% - Horiz. % 131.47% -6.22% 90.71% -18.19% -104.12% 92.60% 100.00%
EY 2.00 -42.21 2.89 -14.43 -2.52 2.83 2.62 -4.40% YoY % 104.74% -1,560.55% 120.03% -472.62% -189.05% 8.02% - Horiz. % 76.34% -1,611.07% 110.31% -550.76% -96.18% 108.02% 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 2.90 2.63 3.00 3.63 2.68 4.55 2.24 4.40% YoY % 10.27% -12.33% -17.36% 35.45% -41.10% 103.13% - Horiz. % 129.46% 117.41% 133.93% 162.05% 119.64% 203.12% 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 31 May 20 - Amended Announcement.pdf 
