[UPA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 186.09%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 24,014 133,472 100,071 60,952 20,947 129,274 96,223 -60.39%
PBT 2,866 20,505 19,863 9,926 3,566 19,020 16,270 -68.60%
Tax -736 -4,706 -4,190 -2,380 -928 -4,406 -3,870 -66.96%
NP 2,130 15,799 15,673 7,546 2,638 14,614 12,400 -69.13%
-
NP to SH 2,132 15,799 15,676 7,547 2,638 14,614 12,398 -69.10%
-
Tax Rate 25.68% 22.95% 21.09% 23.98% 26.02% 23.17% 23.79% -
Total Cost 21,884 117,673 84,398 53,406 18,309 114,660 83,823 -59.18%
-
Net Worth 132,262 129,553 129,421 64,571 120,140 116,735 113,145 10.97%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,477 - - - 6,276 - -
Div Payout % - 41.00% - - - 42.95% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 132,262 129,553 129,421 64,571 120,140 116,735 113,145 10.97%
NOSH 65,802 64,776 64,710 64,571 63,566 62,760 62,858 3.10%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.87% 11.84% 15.66% 12.38% 12.59% 11.30% 12.89% -
ROE 1.61% 12.20% 12.11% 11.69% 2.20% 12.52% 10.96% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 36.49 206.05 154.64 94.40 32.95 205.98 153.08 -61.58%
EPS 3.24 24.39 24.22 12.08 4.15 23.28 19.72 -70.03%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.01 2.00 2.00 1.00 1.89 1.86 1.80 7.64%
Adjusted Per Share Value based on latest NOSH - 64,614
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.06 55.91 41.92 25.53 8.77 54.15 40.30 -60.38%
EPS 0.89 6.62 6.57 3.16 1.10 6.12 5.19 -69.16%
DPS 0.00 2.71 0.00 0.00 0.00 2.63 0.00 -
NAPS 0.554 0.5426 0.5421 0.2705 0.5032 0.489 0.4739 10.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.49 1.53 1.44 1.60 1.59 1.61 1.72 -
P/RPS 4.08 0.74 0.93 1.70 4.83 0.78 1.12 136.93%
P/EPS 45.99 6.11 5.94 13.69 38.31 6.91 8.72 203.29%
EY 2.17 16.35 16.82 7.30 2.61 14.46 11.47 -67.07%
DY 0.00 6.54 0.00 0.00 0.00 6.21 0.00 -
P/NAPS 0.74 0.77 0.72 1.60 0.84 0.87 0.96 -15.94%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 29/11/06 24/08/06 24/05/06 27/02/06 29/11/05 -
Price 1.43 1.50 1.42 1.42 1.65 1.53 1.56 -
P/RPS 3.92 0.73 0.92 1.50 5.01 0.74 1.02 145.55%
P/EPS 44.14 5.99 5.86 12.15 39.76 6.57 7.91 214.93%
EY 2.27 16.68 17.06 8.23 2.52 15.22 12.64 -68.20%
DY 0.00 6.67 0.00 0.00 0.00 6.54 0.00 -
P/NAPS 0.71 0.76 0.71 1.42 0.87 0.82 0.87 -12.68%

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