[UPA] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 124.23%
YoY- 4.25%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 20,947 33,051 35,271 40,830 20,122 32,137 33,446 -26.81%
PBT 3,566 2,750 6,344 7,063 2,863 3,443 7,018 -36.34%
Tax -928 -356 -1,492 -1,843 -535 -459 -1,969 -39.46%
NP 2,638 2,394 4,852 5,220 2,328 2,984 5,049 -35.15%
-
NP to SH 2,638 2,394 4,852 5,220 2,328 2,984 5,049 -35.15%
-
Tax Rate 26.02% 12.95% 23.52% 26.09% 18.69% 13.33% 28.06% -
Total Cost 18,309 30,657 30,419 35,610 17,794 29,153 28,397 -25.38%
-
Net Worth 120,140 62,747 113,176 112,797 107,350 104,063 100,856 12.38%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,274 - - - - - -
Div Payout % - 262.10% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 120,140 62,747 113,176 112,797 107,350 104,063 100,856 12.38%
NOSH 63,566 62,747 62,875 62,665 62,412 61,942 61,875 1.81%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.59% 7.24% 13.76% 12.78% 11.57% 9.29% 15.10% -
ROE 2.20% 3.82% 4.29% 4.63% 2.17% 2.87% 5.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 32.95 52.67 56.10 65.16 32.24 51.88 54.05 -28.12%
EPS 4.15 3.81 7.72 8.35 3.73 4.82 8.16 -36.31%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.00 1.80 1.80 1.72 1.68 1.63 10.37%
Adjusted Per Share Value based on latest NOSH - 62,665
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.11 14.37 15.34 17.75 8.75 13.97 14.54 -26.79%
EPS 1.15 1.04 2.11 2.27 1.01 1.30 2.20 -35.13%
DPS 0.00 2.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5223 0.2728 0.4921 0.4904 0.4667 0.4525 0.4385 12.37%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.59 1.61 1.72 1.79 1.82 1.66 1.50 -
P/RPS 4.83 3.06 3.07 2.75 5.65 3.20 2.77 44.91%
P/EPS 38.31 42.20 22.29 21.49 48.79 34.46 18.38 63.24%
EY 2.61 2.37 4.49 4.65 2.05 2.90 5.44 -38.74%
DY 0.00 6.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.61 0.96 0.99 1.06 0.99 0.92 -5.88%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 29/11/05 25/08/05 26/05/05 25/02/05 26/11/04 -
Price 1.65 1.53 1.56 1.77 1.81 1.84 1.56 -
P/RPS 5.01 2.90 2.78 2.72 5.61 3.55 2.89 44.35%
P/EPS 39.76 40.10 20.22 21.25 48.53 38.20 19.12 62.99%
EY 2.52 2.49 4.95 4.71 2.06 2.62 5.23 -38.56%
DY 0.00 6.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.53 0.87 0.98 1.05 1.10 0.96 -6.35%

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