[UPA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 89.19%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 73,380 29,471 139,292 102,780 61,391 24,014 133,472 -32.91%
PBT 11,403 4,371 18,247 14,907 7,876 2,866 20,505 -32.39%
Tax -3,207 -987 -2,822 -3,215 -1,698 -736 -4,706 -22.57%
NP 8,196 3,384 15,425 11,692 6,178 2,130 15,799 -35.46%
-
NP to SH 8,198 3,385 15,238 11,696 6,182 2,132 15,799 -35.45%
-
Tax Rate 28.12% 22.58% 15.47% 21.57% 21.56% 25.68% 22.95% -
Total Cost 65,184 26,087 123,867 91,088 55,213 21,884 117,673 -32.57%
-
Net Worth 149,054 144,311 491,041 136,091 136,348 132,262 129,553 9.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 23,162 - - - 6,477 -
Div Payout % - - 152.00% - - - 41.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 149,054 144,311 491,041 136,091 136,348 132,262 129,553 9.80%
NOSH 66,542 66,502 238,745 65,744 66,188 65,802 64,776 1.81%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.17% 11.48% 11.07% 11.38% 10.06% 8.87% 11.84% -
ROE 5.50% 2.35% 3.10% 8.59% 4.53% 1.61% 12.20% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 110.28 44.32 60.14 156.33 92.75 36.49 206.05 -34.10%
EPS 12.32 5.09 23.28 17.79 9.34 3.24 24.39 -36.60%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.24 2.17 2.12 2.07 2.06 2.01 2.00 7.85%
Adjusted Per Share Value based on latest NOSH - 65,744
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.90 12.81 60.56 44.69 26.69 10.44 58.03 -32.91%
EPS 3.56 1.47 6.63 5.09 2.69 0.93 6.87 -35.51%
DPS 0.00 0.00 10.07 0.00 0.00 0.00 2.82 -
NAPS 0.6481 0.6274 2.135 0.5917 0.5928 0.5751 0.5633 9.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.40 1.35 1.45 1.44 1.47 1.49 1.53 -
P/RPS 1.27 3.05 2.41 0.92 1.58 4.08 0.74 43.39%
P/EPS 11.36 26.52 22.04 8.09 15.74 45.99 6.11 51.25%
EY 8.80 3.77 4.54 12.35 6.35 2.17 16.35 -33.85%
DY 0.00 0.00 6.90 0.00 0.00 0.00 6.54 -
P/NAPS 0.63 0.62 0.68 0.70 0.71 0.74 0.77 -12.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 28/02/08 26/11/07 23/08/07 25/05/07 27/02/07 -
Price 1.25 1.47 1.33 1.44 1.47 1.43 1.50 -
P/RPS 1.13 3.32 2.21 0.92 1.58 3.92 0.73 33.85%
P/EPS 10.15 28.88 20.22 8.09 15.74 44.14 5.99 42.17%
EY 9.86 3.46 4.95 12.35 6.35 2.27 16.68 -29.58%
DY 0.00 0.00 7.52 0.00 0.00 0.00 6.67 -
P/NAPS 0.56 0.68 0.63 0.70 0.71 0.71 0.76 -18.43%

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