[UPA] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock

[UPA] UPA CORPORATION BHD

Announcement Date

31-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- -85.4%

YoY- -2.21%

Quarter Report

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Cumulative Result
Revenue	63,717	45,316	25,343	9,813	61,054	37,380	27,516	74.76%
YoY %	40.61%	78.81%	158.26%	-83.93%	63.33%	35.85%	-	-
Horiz. %	231.56%	164.69%	92.10%	35.66%	221.89%	135.85%	100.00%	-
PBT	11,320	8,831	3,506	1,586	10,618	7,430	5,000	72.16%
YoY %	28.18%	151.88%	121.06%	-85.06%	42.91%	48.60%	-	-
Horiz. %	226.40%	176.62%	70.12%	31.72%	212.36%	148.60%	100.00%	-
Tax	-2,791	-2,109	-1,031	-389	-2,418	-1,693	-1,344	62.55%
YoY %	-32.34%	-104.56%	-165.04%	83.91%	-42.82%	-25.97%	-	-
Horiz. %	207.66%	156.92%	76.71%	28.94%	179.91%	125.97%	100.00%	-
NP	8,529	6,722	2,475	1,197	8,200	5,737	3,656	75.62%
YoY %	26.88%	171.60%	106.77%	-85.40%	42.93%	56.92%	-	-
Horiz. %	233.29%	183.86%	67.70%	32.74%	224.29%	156.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,529	6,722	2,475	1,197	8,200	5,737	3,656	75.62%
YoY %	26.88%	171.60%	106.77%	-85.40%	42.93%	56.92%	-	-
Horiz. %	233.29%	183.86%	67.70%	32.74%	224.29%	156.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.66%	23.88%	29.41%	24.53%	22.77%	22.79%	26.88%	-
YoY %	3.27%	-18.80%	19.89%	7.73%	-0.09%	-15.22%	-	-
Horiz. %	91.74%	88.84%	109.41%	91.26%	84.71%	84.78%	100.00%	-
Total Cost	55,188	38,594	22,868	8,616	52,854	31,643	23,860	74.63%
YoY %	43.00%	68.77%	165.41%	-83.70%	67.03%	32.62%	-	-
Horiz. %	231.30%	161.75%	95.84%	36.11%	221.52%	132.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,645	77,332	73,864	72,449	71,487	69,306	67,172	9.16%
YoY %	-0.89%	4.70%	1.95%	1.35%	3.15%	3.18%	-	-
Horiz. %	114.10%	115.13%	109.96%	107.86%	106.42%	103.18%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	76,645	77,332	73,864	72,449	71,487	69,306	67,172	9.16%
YoY %	-0.89%	4.70%	1.95%	1.35%	3.15%	3.18%	-	-
Horiz. %	114.10%	115.13%	109.96%	107.86%	106.42%	103.18%	100.00%	-
NOSH	34,997	34,992	35,007	34,999	35,042	35,003	34,985	0.02%
YoY %	0.01%	-0.04%	0.02%	-0.12%	0.11%	0.05%	-	-
Horiz. %	100.03%	100.02%	100.06%	100.04%	100.16%	100.05%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	13.39%	14.83%	9.77%	12.20%	13.43%	15.35%	13.29%	-
YoY %	-9.71%	51.79%	-19.92%	-9.16%	-12.51%	15.50%	-	-
Horiz. %	100.75%	111.59%	73.51%	91.80%	101.05%	115.50%	100.00%	-
ROE	11.13%	8.69%	3.35%	1.65%	11.47%	8.28%	5.44%	-
YoY %	28.08%	159.40%	103.03%	-85.61%	38.53%	52.21%	-	-
Horiz. %	204.60%	159.74%	61.58%	30.33%	210.85%	152.21%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	182.06	129.50	72.39	28.04	174.23	106.79	78.65	74.72%
YoY %	40.59%	78.89%	158.17%	-83.91%	63.15%	35.78%	-	-
Horiz. %	231.48%	164.65%	92.04%	35.65%	221.53%	135.78%	100.00%	-
EPS	24.37	19.21	7.07	3.42	23.40	16.39	10.45	75.58%
YoY %	26.86%	171.71%	106.73%	-85.38%	42.77%	56.84%	-	-
Horiz. %	233.21%	183.83%	67.66%	32.73%	223.92%	156.84%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.19	2.21	2.11	2.07	2.04	1.98	1.92	9.14%
YoY %	-0.90%	4.74%	1.93%	1.47%	3.03%	3.12%	-	-
Horiz. %	114.06%	115.10%	109.90%	107.81%	106.25%	103.12%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 34,999
RPS	26.69	18.98	10.62	4.11	25.57	15.66	11.53	74.72%
YoY %	40.62%	78.72%	158.39%	-83.93%	63.28%	35.82%	-	-
Horiz. %	231.48%	164.61%	92.11%	35.65%	221.77%	135.82%	100.00%	-
EPS	3.57	2.82	1.04	0.50	3.43	2.40	1.53	75.64%
YoY %	26.60%	171.15%	108.00%	-85.42%	42.92%	56.86%	-	-
Horiz. %	233.33%	184.31%	67.97%	32.68%	224.18%	156.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.321	0.3239	0.3094	0.3035	0.2994	0.2903	0.2814	9.14%
YoY %	-0.90%	4.69%	1.94%	1.37%	3.13%	3.16%	-	-
Horiz. %	114.07%	115.10%	109.95%	107.85%	106.40%	103.16%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	27/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	1.71	1.57	1.60	1.52	2.00	2.30	2.40	-
P/RPS	0.94	1.21	2.21	5.42	1.15	2.15	3.05	-54.27%
YoY %	-22.31%	-45.25%	-59.23%	371.30%	-46.51%	-29.51%	-	-
Horiz. %	30.82%	39.67%	72.46%	177.70%	37.70%	70.49%	100.00%	-
P/EPS	7.02	8.17	22.63	44.44	8.55	14.03	22.97	-54.53%
YoY %	-14.08%	-63.90%	-49.08%	419.77%	-39.06%	-38.92%	-	-
Horiz. %	30.56%	35.57%	98.52%	193.47%	37.22%	61.08%	100.00%	-
EY	14.25	12.24	4.42	2.25	11.70	7.13	4.35	120.09%
YoY %	16.42%	176.92%	96.44%	-80.77%	64.10%	63.91%	-	-
Horiz. %	327.59%	281.38%	101.61%	51.72%	268.97%	163.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.78	0.71	0.76	0.73	0.98	1.16	1.25	-26.91%
YoY %	9.86%	-6.58%	4.11%	-25.51%	-15.52%	-7.20%	-	-
Horiz. %	62.40%	56.80%	60.80%	58.40%	78.40%	92.80%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/02/02	29/11/01	29/08/01	31/05/01	15/03/01	29/11/00	05/10/00	-
Price	1.86	1.54	1.72	1.51	1.68	2.09	2.26	-
P/RPS	1.02	1.19	2.38	5.39	0.96	1.96	2.87	-49.73%
YoY %	-14.29%	-50.00%	-55.84%	461.46%	-51.02%	-31.71%	-	-
Horiz. %	35.54%	41.46%	82.93%	187.80%	33.45%	68.29%	100.00%	-
P/EPS	7.63	8.02	24.33	44.15	7.18	12.75	21.63	-49.98%
YoY %	-4.86%	-67.04%	-44.89%	514.90%	-43.69%	-41.05%	-	-
Horiz. %	35.28%	37.08%	112.48%	204.11%	33.19%	58.95%	100.00%	-
EY	13.10	12.47	4.11	2.26	13.93	7.84	4.62	99.95%
YoY %	5.05%	203.41%	81.86%	-83.78%	77.68%	69.70%	-	-
Horiz. %	283.55%	269.91%	88.96%	48.92%	301.52%	169.70%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.85	0.70	0.82	0.73	0.82	1.06	1.18	-19.59%
YoY %	21.43%	-14.63%	12.33%	-10.98%	-22.64%	-10.17%	-	-
Horiz. %	72.03%	59.32%	69.49%	61.86%	69.49%	89.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos