[UPA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -67.58%
YoY- -21.86%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 24,600 28,442 13,152 26,005 25,016 18,902 9,585 87.34%
PBT 4,475 4,988 2,283 2,962 5,524 2,473 1,436 113.20%
Tax -553 -718 -639 -1,550 -1,169 -572 -236 76.32%
NP 3,922 4,270 1,644 1,412 4,355 1,901 1,200 120.07%
-
NP to SH 3,922 4,270 1,644 1,412 4,355 1,901 1,200 120.07%
-
Tax Rate 12.36% 14.39% 27.99% 52.33% 21.16% 23.13% 16.43% -
Total Cost 20,678 24,172 11,508 24,593 20,661 17,001 8,385 82.43%
-
Net Worth 89,610 87,499 83,511 43,768 84,473 81,921 80,116 7.74%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 89,610 87,499 83,511 43,768 84,473 81,921 80,116 7.74%
NOSH 61,377 43,749 43,723 43,768 43,768 35,009 34,985 45.41%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.94% 15.01% 12.50% 5.43% 17.41% 10.06% 12.52% -
ROE 4.38% 4.88% 1.97% 3.23% 5.16% 2.32% 1.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.08 65.01 30.08 59.41 57.15 53.99 27.40 28.83%
EPS 6.39 9.76 3.76 2.30 9.95 5.43 3.43 51.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 2.00 1.91 1.00 1.93 2.34 2.29 -25.90%
Adjusted Per Share Value based on latest NOSH - 43,768
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.70 12.37 5.72 11.31 10.88 8.22 4.17 87.31%
EPS 1.71 1.86 0.71 0.61 1.89 0.83 0.52 120.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3896 0.3804 0.3631 0.1903 0.3673 0.3562 0.3483 7.74%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.44 1.70 1.43 1.45 1.43 2.05 1.92 -
P/RPS 3.59 2.61 4.75 2.44 2.50 3.80 7.01 -35.96%
P/EPS 22.54 17.42 38.03 44.95 14.37 37.75 55.98 -45.44%
EY 4.44 5.74 2.63 2.22 6.96 2.65 1.79 83.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 0.75 1.45 0.74 0.88 0.84 11.56%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 26/11/02 29/08/02 30/05/02 -
Price 1.55 1.35 1.56 1.45 1.48 1.47 2.00 -
P/RPS 3.87 2.08 5.19 2.44 2.59 2.72 7.30 -34.47%
P/EPS 24.26 13.83 41.49 44.95 14.87 27.07 58.31 -44.23%
EY 4.12 7.23 2.41 2.22 6.72 3.69 1.71 79.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.68 0.82 1.45 0.77 0.63 0.87 14.06%

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