[UPA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -81.32%
YoY- -77.38%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 32,596 22,401 35,603 29,809 39,235 24,667 35,508 -5.55%
PBT 3,692 696 8,106 1,403 4,775 4,624 6,055 -28.15%
Tax -785 -288 -2,461 -723 -1,134 -631 -1,454 -33.77%
NP 2,907 408 5,645 680 3,641 3,993 4,601 -26.43%
-
NP to SH 2,907 408 5,645 680 3,641 3,993 3,897 -17.79%
-
Tax Rate 21.26% 41.38% 30.36% 51.53% 23.75% 13.65% 24.01% -
Total Cost 29,689 21,993 29,958 29,129 35,594 20,674 30,907 -2.65%
-
Net Worth 166,449 164,769 163,634 157,885 162,766 161,716 157,340 3.83%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 7,829 - - - 6,638 -
Div Payout % - - 138.70% - - - 170.36% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 166,449 164,769 163,634 157,885 162,766 161,716 157,340 3.83%
NOSH 78,145 78,461 78,294 78,160 65,368 66,550 66,388 11.51%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.92% 1.82% 15.86% 2.28% 9.28% 16.19% 12.96% -
ROE 1.75% 0.25% 3.45% 0.43% 2.24% 2.47% 2.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.71 28.55 45.47 38.14 60.02 37.07 53.49 -15.32%
EPS 3.72 0.52 7.21 0.87 5.57 6.00 5.87 -26.28%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.13 2.10 2.09 2.02 2.49 2.43 2.37 -6.88%
Adjusted Per Share Value based on latest NOSH - 78,160
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.17 9.74 15.48 12.96 17.06 10.72 15.44 -5.57%
EPS 1.26 0.18 2.45 0.30 1.58 1.74 1.69 -17.82%
DPS 0.00 0.00 3.40 0.00 0.00 0.00 2.89 -
NAPS 0.7237 0.7164 0.7115 0.6865 0.7077 0.7031 0.6841 3.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.47 1.40 1.38 1.42 1.71 1.41 1.51 -
P/RPS 3.52 4.90 3.03 3.72 2.85 3.80 2.82 15.97%
P/EPS 39.52 269.23 19.14 163.22 30.70 23.50 25.72 33.26%
EY 2.53 0.37 5.22 0.61 3.26 4.26 3.89 -24.99%
DY 0.00 0.00 7.25 0.00 0.00 0.00 6.62 -
P/NAPS 0.69 0.67 0.66 0.70 0.69 0.58 0.64 5.15%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 23/05/11 25/02/11 29/11/10 24/08/10 24/05/10 24/02/10 -
Price 1.23 1.50 1.33 1.41 1.43 1.46 1.47 -
P/RPS 2.95 5.25 2.92 3.70 2.38 3.94 2.75 4.80%
P/EPS 33.06 288.46 18.45 162.07 25.67 24.33 25.04 20.41%
EY 3.02 0.35 5.42 0.62 3.90 4.11 3.99 -16.98%
DY 0.00 0.00 7.52 0.00 0.00 0.00 6.80 -
P/NAPS 0.58 0.71 0.64 0.70 0.57 0.60 0.62 -4.36%

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