[UPA] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 730.48%
YoY- -90.66%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 119,316 160,712 155,998 152,386 138,032 152,169 136,634 -8.64%
PBT -1,612 10,556 10,056 7,820 -628 43,685 53,417 -
Tax -896 -1,576 -2,620 -2,070 -284 -5,705 -8,898 -78.38%
NP -2,508 8,980 7,436 5,750 -912 37,980 44,518 -
-
NP to SH -2,508 9,164 7,436 5,750 -912 38,004 44,518 -
-
Tax Rate - 14.93% 26.05% 26.47% - 13.06% 16.66% -
Total Cost 121,824 151,732 148,562 146,636 138,944 114,189 92,116 20.50%
-
Net Worth 251,697 252,469 248,609 251,697 248,609 248,609 244,748 1.88%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 6,176 - - - 13,897 - -
Div Payout % - 67.40% - - - 36.57% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 251,697 252,469 248,609 251,697 248,609 248,609 244,748 1.88%
NOSH 79,581 79,581 79,581 79,581 79,581 79,581 79,581 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -2.10% 5.59% 4.77% 3.77% -0.66% 24.96% 32.58% -
ROE -1.00% 3.63% 2.99% 2.28% -0.37% 15.29% 18.19% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 154.54 208.16 202.05 197.37 178.78 197.09 176.97 -8.64%
EPS -3.24 12.67 9.63 7.44 -1.20 49.11 58.52 -
DPS 0.00 8.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 3.26 3.27 3.22 3.26 3.22 3.22 3.17 1.88%
Adjusted Per Share Value based on latest NOSH - 79,581
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 49.98 67.32 65.34 63.83 57.82 63.74 57.23 -8.64%
EPS -1.05 3.84 3.11 2.41 -0.38 15.92 18.65 -
DPS 0.00 2.59 0.00 0.00 0.00 5.82 0.00 -
NAPS 1.0542 1.0575 1.0413 1.0542 1.0413 1.0413 1.0251 1.88%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.24 2.26 2.38 2.48 2.46 2.46 2.45 -
P/RPS 1.45 1.09 1.18 1.26 1.38 1.25 1.38 3.35%
P/EPS -68.96 19.04 24.71 33.30 -208.26 5.00 4.25 -
EY -1.45 5.25 4.05 3.00 -0.48 20.01 23.54 -
DY 0.00 3.54 0.00 0.00 0.00 7.32 0.00 -
P/NAPS 0.69 0.69 0.74 0.76 0.76 0.76 0.77 -7.05%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 26/02/19 27/11/18 28/08/18 30/05/18 27/02/18 28/11/17 -
Price 2.30 2.15 2.28 2.36 2.48 2.46 2.45 -
P/RPS 1.49 1.03 1.13 1.20 1.39 1.25 1.38 5.25%
P/EPS -70.80 18.11 23.67 31.69 -209.95 5.00 4.25 -
EY -1.41 5.52 4.22 3.16 -0.48 20.01 23.54 -
DY 0.00 3.72 0.00 0.00 0.00 7.32 0.00 -
P/NAPS 0.71 0.66 0.71 0.72 0.77 0.76 0.77 -5.26%

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