[UPA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -102.4%
YoY- -110.69%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 160,712 155,998 152,386 138,032 152,169 136,634 143,104 8.02%
PBT 10,556 10,056 7,820 -628 43,685 53,417 73,098 -72.37%
Tax -1,576 -2,620 -2,070 -284 -5,705 -8,898 -11,556 -73.40%
NP 8,980 7,436 5,750 -912 37,980 44,518 61,542 -72.18%
-
NP to SH 9,164 7,436 5,750 -912 38,004 44,518 61,542 -71.80%
-
Tax Rate 14.93% 26.05% 26.47% - 13.06% 16.66% 15.81% -
Total Cost 151,732 148,562 146,636 138,944 114,189 92,116 81,562 51.08%
-
Net Worth 252,469 248,609 251,697 248,609 248,609 244,748 255,557 -0.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,176 - - - 13,897 - 15,441 -45.62%
Div Payout % 67.40% - - - 36.57% - 25.09% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 252,469 248,609 251,697 248,609 248,609 244,748 255,557 -0.80%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.59% 4.77% 3.77% -0.66% 24.96% 32.58% 43.01% -
ROE 3.63% 2.99% 2.28% -0.37% 15.29% 18.19% 24.08% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 208.16 202.05 197.37 178.78 197.09 176.97 185.35 8.02%
EPS 12.67 9.63 7.44 -1.20 49.11 58.52 79.70 -70.55%
DPS 8.00 0.00 0.00 0.00 18.00 0.00 20.00 -45.62%
NAPS 3.27 3.22 3.26 3.22 3.22 3.17 3.31 -0.80%
Adjusted Per Share Value based on latest NOSH - 79,581
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.87 67.83 66.25 60.01 66.16 59.41 62.22 8.01%
EPS 3.98 3.23 2.50 -0.40 16.52 19.36 26.76 -71.83%
DPS 2.69 0.00 0.00 0.00 6.04 0.00 6.71 -45.54%
NAPS 1.0977 1.0809 1.0943 1.0809 1.0809 1.0641 1.1111 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.26 2.38 2.48 2.46 2.46 2.45 2.40 -
P/RPS 1.09 1.18 1.26 1.38 1.25 1.38 1.29 -10.59%
P/EPS 19.04 24.71 33.30 -208.26 5.00 4.25 3.01 240.88%
EY 5.25 4.05 3.00 -0.48 20.01 23.54 33.21 -70.66%
DY 3.54 0.00 0.00 0.00 7.32 0.00 8.33 -43.38%
P/NAPS 0.69 0.74 0.76 0.76 0.76 0.77 0.73 -3.67%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 -
Price 2.15 2.28 2.36 2.48 2.46 2.45 2.50 -
P/RPS 1.03 1.13 1.20 1.39 1.25 1.38 1.35 -16.46%
P/EPS 18.11 23.67 31.69 -209.95 5.00 4.25 3.14 220.58%
EY 5.52 4.22 3.16 -0.48 20.01 23.54 31.88 -68.83%
DY 3.72 0.00 0.00 0.00 7.32 0.00 8.00 -39.89%
P/NAPS 0.66 0.71 0.72 0.77 0.76 0.77 0.76 -8.95%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment