[UPA] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 81.06%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 56,974 38,340 63,717 60,421 50,686 39,252 61,054 -4.51%
PBT 7,818 5,744 11,320 11,774 7,012 6,344 10,618 -18.50%
Tax -1,616 -944 -2,791 -2,812 -2,062 -1,556 -2,418 -23.61%
NP 6,202 4,800 8,529 8,962 4,950 4,788 8,200 -17.02%
-
NP to SH 6,202 4,800 8,529 8,962 4,950 4,788 8,200 -17.02%
-
Tax Rate 20.67% 16.43% 24.66% 23.88% 29.41% 24.53% 22.77% -
Total Cost 50,772 33,540 55,188 51,458 45,736 34,464 52,854 -2.65%
-
Net Worth 81,899 80,116 76,645 77,332 73,864 72,449 71,487 9.51%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 81,899 80,116 76,645 77,332 73,864 72,449 71,487 9.51%
NOSH 35,000 34,985 34,997 34,992 35,007 34,999 35,042 -0.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.89% 12.52% 13.39% 14.83% 9.77% 12.20% 13.43% -
ROE 7.57% 5.99% 11.13% 11.59% 6.70% 6.61% 11.47% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 162.78 109.59 182.06 172.67 144.79 112.15 174.23 -4.44%
EPS 17.72 13.72 24.37 25.61 14.14 13.68 23.40 -16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.29 2.19 2.21 2.11 2.07 2.04 9.60%
Adjusted Per Share Value based on latest NOSH - 35,012
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 23.86 16.06 26.69 25.31 21.23 16.44 25.57 -4.52%
EPS 2.60 2.01 3.57 3.75 2.07 2.01 3.43 -16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.343 0.3356 0.321 0.3239 0.3094 0.3035 0.2994 9.51%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.05 1.92 1.71 1.57 1.60 1.52 2.00 -
P/RPS 1.26 1.75 0.94 0.91 1.11 1.36 1.15 6.29%
P/EPS 11.57 13.99 7.02 6.13 11.32 11.11 8.55 22.41%
EY 8.64 7.15 14.25 16.31 8.84 9.00 11.70 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.78 0.71 0.76 0.73 0.98 -6.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 28/02/02 29/11/01 29/08/01 31/05/01 15/03/01 -
Price 1.47 2.00 1.86 1.54 1.72 1.51 1.68 -
P/RPS 0.90 1.83 1.02 0.89 1.19 1.35 0.96 -4.22%
P/EPS 8.30 14.58 7.63 6.01 12.16 11.04 7.18 10.17%
EY 12.05 6.86 13.10 16.63 8.22 9.06 13.93 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 0.85 0.70 0.82 0.73 0.82 -16.15%

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