[UPA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1592.06%
YoY- -19.18%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 36,512 41,389 37,377 24,014 33,401 39,898 40,830 -7.16%
PBT 3,340 7,031 5,010 2,866 642 10,301 7,063 -39.21%
Tax 393 -1,517 -962 -736 -516 -1,705 -1,843 -
NP 3,733 5,514 4,048 2,130 126 8,596 5,220 -19.98%
-
NP to SH 3,542 5,516 4,050 2,132 126 8,598 5,221 -22.73%
-
Tax Rate -11.77% 21.58% 19.20% 25.68% 80.37% 16.55% 26.09% -
Total Cost 32,779 35,875 33,329 21,884 33,275 31,302 35,610 -5.35%
-
Net Worth 491,041 136,092 136,323 132,262 132,631 129,457 64,614 285.11%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 23,162 - - - 6,631 - - -
Div Payout % 653.93% - - - 5,263.16% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 491,041 136,092 136,323 132,262 132,631 129,457 64,614 285.11%
NOSH 238,745 65,744 66,176 65,802 66,315 64,728 64,614 138.43%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.22% 13.32% 10.83% 8.87% 0.38% 21.54% 12.78% -
ROE 0.72% 4.05% 2.97% 1.61% 0.10% 6.64% 8.08% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.76 62.95 56.48 36.49 50.37 61.64 63.19 -60.27%
EPS 5.61 8.39 6.12 3.24 0.19 13.28 8.35 -23.23%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.12 2.07 2.06 2.01 2.00 2.00 1.00 64.80%
Adjusted Per Share Value based on latest NOSH - 65,802
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.87 18.00 16.25 10.44 14.52 17.35 17.75 -7.17%
EPS 1.54 2.40 1.76 0.93 0.05 3.74 2.27 -22.73%
DPS 10.07 0.00 0.00 0.00 2.88 0.00 0.00 -
NAPS 2.135 0.5917 0.5927 0.5751 0.5767 0.5629 0.2809 285.14%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.45 1.44 1.47 1.49 1.53 1.44 1.60 -
P/RPS 9.20 2.29 2.60 4.08 3.04 2.34 2.53 135.91%
P/EPS 94.82 17.16 24.02 45.99 805.26 10.84 19.80 183.30%
EY 1.05 5.83 4.16 2.17 0.12 9.22 5.05 -64.80%
DY 6.90 0.00 0.00 0.00 6.54 0.00 0.00 -
P/NAPS 0.68 0.70 0.71 0.74 0.77 0.72 1.60 -43.38%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 23/08/07 25/05/07 27/02/07 29/11/06 24/08/06 -
Price 1.33 1.44 1.47 1.43 1.50 1.42 1.42 -
P/RPS 8.44 2.29 2.60 3.92 2.98 2.30 2.25 140.83%
P/EPS 86.97 17.16 24.02 44.14 789.47 10.69 17.57 189.60%
EY 1.15 5.83 4.16 2.27 0.13 9.35 5.69 -65.46%
DY 7.52 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.63 0.70 0.71 0.71 0.75 0.71 1.42 -41.74%

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