[UPA] QoQ Quarter Result on 31-Mar-2024 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 578.61%
YoY- -83.23%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 26,527 46,460 37,025 33,879 32,542 45,869 38,818 -22.39%
PBT 1,336 3,429 3,760 1,782 6,596 5,140 4,158 -53.05%
Tax -538 -3,660 -1,095 -614 -1,705 -1,442 -262 61.48%
NP 798 -231 2,665 1,168 4,891 3,698 3,896 -65.21%
-
NP to SH 828 -173 2,694 1,202 4,938 3,751 3,924 -64.52%
-
Tax Rate 40.27% 106.74% 29.12% 34.46% 25.85% 28.05% 6.30% -
Total Cost 25,729 46,691 34,360 32,711 27,651 42,171 34,922 -18.41%
-
Net Worth 269,099 220,520 169,572 281,808 280,264 267,138 263,278 1.46%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 5,513 - - - 6,176 - -
Div Payout % - 0.00% - - - 164.67% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 269,099 220,520 169,572 281,808 280,264 267,138 263,278 1.46%
NOSH 229,999 238,745 238,745 79,581 79,581 79,581 79,581 102.76%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 3.01% -0.50% 7.20% 3.45% 15.03% 8.06% 10.04% -
ROE 0.31% -0.08% 1.59% 0.43% 1.76% 1.40% 1.49% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 11.53 25.28 26.20 43.88 42.15 59.41 50.28 -62.50%
EPS 0.36 -0.09 1.91 1.56 6.40 4.86 5.08 -82.84%
DPS 0.00 3.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.17 1.20 1.20 3.65 3.63 3.46 3.41 -50.95%
Adjusted Per Share Value based on latest NOSH - 229,999
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 11.53 20.20 16.10 14.73 14.15 19.94 16.88 -22.42%
EPS 0.36 -0.08 1.17 0.52 2.15 1.63 1.71 -64.57%
DPS 0.00 2.40 0.00 0.00 0.00 2.69 0.00 -
NAPS 1.17 0.9588 0.7373 1.2253 1.2185 1.1615 1.1447 1.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.765 0.77 0.785 2.32 2.09 2.09 2.09 -
P/RPS 6.63 3.05 3.00 5.29 4.96 3.52 4.16 36.40%
P/EPS 212.50 -817.92 41.18 149.02 32.68 43.02 41.12 198.60%
EY 0.47 -0.12 2.43 0.67 3.06 2.32 2.43 -66.52%
DY 0.00 3.90 0.00 0.00 0.00 3.83 0.00 -
P/NAPS 0.65 0.64 0.65 0.64 0.58 0.60 0.61 4.32%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 27/02/24 22/11/23 28/08/23 26/05/23 27/02/23 23/11/22 -
Price 0.815 0.79 0.78 0.77 2.40 2.03 2.02 -
P/RPS 7.07 3.12 2.98 1.75 5.69 3.42 4.02 45.65%
P/EPS 226.39 -839.17 40.91 49.46 37.53 41.78 39.75 218.58%
EY 0.44 -0.12 2.44 2.02 2.66 2.39 2.52 -68.72%
DY 0.00 3.80 0.00 0.00 0.00 3.94 0.00 -
P/NAPS 0.70 0.66 0.65 0.21 0.66 0.59 0.59 12.06%

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