[UPA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 259.67%
YoY- 90.68%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 14,667 92,165 66,194 41,594 13,152 79,508 53,503 -57.76%
PBT 2,389 14,538 11,746 7,271 2,283 12,393 9,432 -59.93%
Tax -343 -2,763 -1,911 -1,358 -639 -3,527 -1,977 -68.85%
NP 2,046 11,775 9,835 5,913 1,644 8,866 7,455 -57.73%
-
NP to SH 2,046 11,775 9,835 5,913 1,644 8,866 7,455 -57.73%
-
Tax Rate 14.36% 19.01% 16.27% 18.68% 27.99% 28.46% 20.96% -
Total Cost 12,621 80,390 56,359 35,681 11,508 70,642 46,048 -57.77%
-
Net Worth 93,672 91,426 89,632 87,535 83,511 81,381 84,437 7.15%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,295 - - - 2,625 - -
Div Payout % - 36.48% - - - 29.61% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 93,672 91,426 89,632 87,535 83,511 81,381 84,437 7.15%
NOSH 61,626 61,360 61,392 43,767 43,723 43,753 43,749 25.63%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.95% 12.78% 14.86% 14.22% 12.50% 11.15% 13.93% -
ROE 2.18% 12.88% 10.97% 6.76% 1.97% 10.89% 8.83% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.80 150.20 107.82 95.03 30.08 181.72 122.29 -66.38%
EPS 3.32 19.19 16.02 13.51 3.76 14.47 17.04 -66.35%
DPS 0.00 7.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.52 1.49 1.46 2.00 1.91 1.86 1.93 -14.70%
Adjusted Per Share Value based on latest NOSH - 43,749
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.14 38.60 27.73 17.42 5.51 33.30 22.41 -57.78%
EPS 0.86 4.93 4.12 2.48 0.69 3.71 3.12 -57.61%
DPS 0.00 1.80 0.00 0.00 0.00 1.10 0.00 -
NAPS 0.3924 0.3829 0.3754 0.3666 0.3498 0.3409 0.3537 7.16%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.51 1.50 1.44 1.70 1.43 1.45 1.43 -
P/RPS 6.34 1.00 1.34 1.79 4.75 0.80 1.17 208.19%
P/EPS 45.48 7.82 8.99 12.58 38.03 7.16 8.39 208.26%
EY 2.20 12.79 11.13 7.95 2.63 13.97 11.92 -67.55%
DY 0.00 4.67 0.00 0.00 0.00 4.14 0.00 -
P/NAPS 0.99 1.01 0.99 0.85 0.75 0.78 0.74 21.39%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 19/11/03 29/08/03 29/05/03 27/02/03 26/11/02 -
Price 1.36 1.51 1.55 1.35 1.56 1.45 1.48 -
P/RPS 5.71 1.01 1.44 1.42 5.19 0.80 1.21 181.07%
P/EPS 40.96 7.87 9.68 9.99 41.49 7.16 8.69 180.85%
EY 2.44 12.71 10.34 10.01 2.41 13.97 11.51 -64.41%
DY 0.00 4.64 0.00 0.00 0.00 4.14 0.00 -
P/NAPS 0.89 1.01 1.06 0.68 0.82 0.78 0.77 10.12%

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