[UPA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 93.98%
YoY- -83.3%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 70,001 29,829 160,712 116,999 76,193 34,508 152,169 -40.49%
PBT 4,726 -403 10,556 7,542 3,910 -157 43,685 -77.38%
Tax -1,122 -224 -1,576 -1,965 -1,035 -71 -5,705 -66.28%
NP 3,604 -627 8,980 5,577 2,875 -228 37,980 -79.28%
-
NP to SH 3,604 -627 9,164 5,577 2,875 -228 38,004 -79.29%
-
Tax Rate 23.74% - 14.93% 26.05% 26.47% - 13.06% -
Total Cost 66,397 30,456 151,732 111,422 73,318 34,736 114,189 -30.40%
-
Net Worth 255,557 251,697 252,469 248,609 251,697 248,609 248,609 1.85%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 6,176 - - - 13,897 -
Div Payout % - - 67.40% - - - 36.57% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 255,557 251,697 252,469 248,609 251,697 248,609 248,609 1.85%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.15% -2.10% 5.59% 4.77% 3.77% -0.66% 24.96% -
ROE 1.41% -0.25% 3.63% 2.24% 1.14% -0.09% 15.29% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 90.67 38.63 208.16 151.54 98.69 44.69 197.09 -40.49%
EPS 4.67 -0.81 12.67 7.22 3.72 -0.30 49.11 -79.25%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 18.00 -
NAPS 3.31 3.26 3.27 3.22 3.26 3.22 3.22 1.85%
Adjusted Per Share Value based on latest NOSH - 79,581
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 30.44 12.97 69.87 50.87 33.13 15.00 66.16 -40.48%
EPS 1.57 -0.27 3.98 2.42 1.25 -0.10 16.52 -79.26%
DPS 0.00 0.00 2.69 0.00 0.00 0.00 6.04 -
NAPS 1.1111 1.0943 1.0977 1.0809 1.0943 1.0809 1.0809 1.85%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.26 2.24 2.26 2.38 2.48 2.46 2.46 -
P/RPS 2.49 5.80 1.09 1.57 2.51 5.50 1.25 58.51%
P/EPS 48.42 -275.83 19.04 32.95 66.60 -833.03 5.00 356.22%
EY 2.07 -0.36 5.25 3.04 1.50 -0.12 20.01 -78.05%
DY 0.00 0.00 3.54 0.00 0.00 0.00 7.32 -
P/NAPS 0.68 0.69 0.69 0.74 0.76 0.76 0.76 -7.16%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 21/05/19 26/02/19 27/11/18 28/08/18 30/05/18 27/02/18 -
Price 2.20 2.30 2.15 2.28 2.36 2.48 2.46 -
P/RPS 2.43 5.95 1.03 1.50 2.39 5.55 1.25 55.95%
P/EPS 47.13 -283.22 18.11 31.56 63.38 -839.80 5.00 348.05%
EY 2.12 -0.35 5.52 3.17 1.58 -0.12 20.01 -77.70%
DY 0.00 0.00 3.72 0.00 0.00 0.00 7.32 -
P/NAPS 0.66 0.71 0.66 0.71 0.72 0.77 0.76 -9.00%

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 ⃤ & 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