[UPA] YoY 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- 159.73%
YoY- 124.62%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 40,830 40,830 35,657 28,442 18,902 15,530 17,279 15.40%
PBT 7,063 7,063 6,958 4,988 2,473 1,920 3,388 13.01%
Tax -1,843 -1,843 -1,951 -718 -572 -642 -956 11.55%
NP 5,220 5,220 5,007 4,270 1,901 1,278 2,432 13.56%
-
NP to SH 5,221 5,220 5,007 4,270 1,901 1,278 2,432 13.57%
-
Tax Rate 26.09% 26.09% 28.04% 14.39% 23.13% 33.44% 28.22% -
Total Cost 35,610 35,610 30,650 24,172 17,001 14,252 14,847 15.68%
-
Net Worth 64,614 112,797 98,781 87,499 81,921 73,878 67,186 -0.64%
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 64,614 112,797 98,781 87,499 81,921 73,878 67,186 -0.64%
NOSH 64,614 62,665 61,738 43,749 35,009 35,013 34,992 10.75%
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 12.78% 12.78% 14.04% 15.01% 10.06% 8.23% 14.07% -
ROE 8.08% 4.63% 5.07% 4.88% 2.32% 1.73% 3.62% -
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 63.19 65.16 57.75 65.01 53.99 44.35 49.38 4.19%
EPS 8.35 8.35 8.11 9.76 5.43 3.65 6.95 3.10%
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 17.10 17.10 14.94 11.91 7.92 6.50 7.24 15.39%
EPS 2.19 2.19 2.10 1.79 0.80 0.54 1.02 13.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2706 0.4725 0.4138 0.3665 0.3431 0.3094 0.2814 -0.64%
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 2.53 2.75 2.51 2.61 3.80 3.61 4.86 -10.30%
P/EPS 19.80 21.49 17.88 17.42 37.75 43.84 34.53 -8.84%
EY 5.05 4.65 5.59 5.74 2.65 2.28 2.90 9.68%
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 2.25 2.72 2.42 2.08 2.72 3.88 4.58 -11.16%
P/EPS 17.57 21.25 17.26 13.83 27.07 47.12 32.52 -9.74%
EY 5.69 4.71 5.79 7.23 3.69 2.12 3.08 10.76%
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