[UPA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -4.43%
YoY- 58.77%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 33,440 31,792 43,909 29,471 36,512 41,389 37,377 -7.12%
PBT 2,784 5,526 7,032 4,371 3,340 7,031 5,010 -32.28%
Tax -515 -963 -2,220 -987 393 -1,517 -962 -33.94%
NP 2,269 4,563 4,812 3,384 3,733 5,514 4,048 -31.89%
-
NP to SH 2,270 4,566 4,813 3,385 3,542 5,516 4,050 -31.90%
-
Tax Rate 18.50% 17.43% 31.57% 22.58% -11.77% 21.58% 19.20% -
Total Cost 31,171 27,229 39,097 26,087 32,779 35,875 33,329 -4.34%
-
Net Worth 150,445 148,428 149,116 144,311 491,041 136,092 136,323 6.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 23,162 - - -
Div Payout % - - - - 653.93% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 150,445 148,428 149,116 144,311 491,041 136,092 136,323 6.76%
NOSH 66,568 66,559 66,569 66,502 238,745 65,744 66,176 0.39%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.79% 14.35% 10.96% 11.48% 10.22% 13.32% 10.83% -
ROE 1.51% 3.08% 3.23% 2.35% 0.72% 4.05% 2.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 50.23 47.76 65.96 44.32 15.76 62.95 56.48 -7.48%
EPS 3.41 6.86 7.23 5.09 5.61 8.39 6.12 -32.16%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.26 2.23 2.24 2.17 2.12 2.07 2.06 6.34%
Adjusted Per Share Value based on latest NOSH - 66,502
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.54 13.82 19.09 12.81 15.87 18.00 16.25 -7.11%
EPS 0.99 1.99 2.09 1.47 1.54 2.40 1.76 -31.73%
DPS 0.00 0.00 0.00 0.00 10.07 0.00 0.00 -
NAPS 0.6541 0.6453 0.6483 0.6274 2.135 0.5917 0.5927 6.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.39 1.43 1.40 1.35 1.45 1.44 1.47 -
P/RPS 2.77 2.99 2.12 3.05 9.20 2.29 2.60 4.29%
P/EPS 40.76 20.85 19.36 26.52 94.82 17.16 24.02 42.04%
EY 2.45 4.80 5.16 3.77 1.05 5.83 4.16 -29.62%
DY 0.00 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.62 0.64 0.63 0.62 0.68 0.70 0.71 -8.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 27/08/08 26/05/08 28/02/08 26/11/07 23/08/07 -
Price 1.19 1.26 1.25 1.47 1.33 1.44 1.47 -
P/RPS 2.37 2.64 1.90 3.32 8.44 2.29 2.60 -5.96%
P/EPS 34.90 18.37 17.29 28.88 86.97 17.16 24.02 28.13%
EY 2.87 5.44 5.78 3.46 1.15 5.83 4.16 -21.83%
DY 0.00 0.00 0.00 0.00 7.52 0.00 0.00 -
P/NAPS 0.53 0.57 0.56 0.68 0.63 0.70 0.71 -17.63%

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