[UPA] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 259.67%
YoY- 90.68%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 60,952 60,952 50,324 41,594 28,487 25,343 27,516 14.16%
PBT 9,926 9,926 9,347 7,271 3,909 3,506 5,000 12.10%
Tax -2,380 -2,378 -2,295 -1,358 -808 -1,031 -1,344 9.98%
NP 7,546 7,548 7,052 5,913 3,101 2,475 3,656 12.83%
-
NP to SH 7,547 7,546 7,052 5,913 3,101 2,475 3,656 12.83%
-
Tax Rate 23.98% 23.96% 24.55% 18.68% 20.67% 29.41% 26.88% -
Total Cost 53,406 53,404 43,272 35,681 25,386 22,868 23,860 14.36%
-
Net Worth 64,571 112,843 98,816 87,535 81,899 73,864 67,172 -0.65%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 64,571 112,843 98,816 87,535 81,899 73,864 67,172 -0.65%
NOSH 64,571 62,691 61,760 43,767 35,000 35,007 34,985 10.74%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.38% 12.38% 14.01% 14.22% 10.89% 9.77% 13.29% -
ROE 11.69% 6.69% 7.14% 6.76% 3.79% 3.35% 5.44% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 94.40 97.23 81.48 95.03 81.39 72.39 78.65 3.08%
EPS 12.08 12.08 11.42 13.51 8.86 7.07 10.45 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.80 1.60 2.00 2.34 2.11 1.92 -10.29%
Adjusted Per Share Value based on latest NOSH - 43,749
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.50 26.50 21.88 18.08 12.39 11.02 11.96 14.17%
EPS 3.28 3.28 3.07 2.57 1.35 1.08 1.59 12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2807 0.4906 0.4296 0.3806 0.3561 0.3212 0.2921 -0.66%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.60 1.79 1.45 1.70 2.05 1.60 2.40 -
P/RPS 1.70 1.84 1.78 1.79 2.52 2.21 3.05 -9.27%
P/EPS 13.69 14.87 12.70 12.58 23.14 22.63 22.97 -8.26%
EY 7.30 6.72 7.87 7.95 4.32 4.42 4.35 9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.99 0.91 0.85 0.88 0.76 1.25 4.19%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 25/08/04 29/08/03 29/08/02 29/08/01 05/10/00 -
Price 1.42 1.77 1.40 1.35 1.47 1.72 2.26 -
P/RPS 1.50 1.82 1.72 1.42 1.81 2.38 2.87 -10.24%
P/EPS 12.15 14.70 12.26 9.99 16.59 24.33 21.63 -9.16%
EY 8.23 6.80 8.16 10.01 6.03 4.11 4.62 10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.98 0.88 0.68 0.63 0.82 1.18 3.13%

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