[UPA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 107.71%
YoY- 26.44%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 61,391 24,014 133,472 100,071 60,952 20,947 129,274 -39.21%
PBT 7,876 2,866 20,505 19,863 9,926 3,566 19,020 -44.53%
Tax -1,698 -736 -4,706 -4,190 -2,380 -928 -4,406 -47.13%
NP 6,178 2,130 15,799 15,673 7,546 2,638 14,614 -43.76%
-
NP to SH 6,182 2,132 15,799 15,676 7,547 2,638 14,614 -43.73%
-
Tax Rate 21.56% 25.68% 22.95% 21.09% 23.98% 26.02% 23.17% -
Total Cost 55,213 21,884 117,673 84,398 53,406 18,309 114,660 -38.64%
-
Net Worth 136,348 132,262 129,553 129,421 64,571 120,140 116,735 10.94%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,477 - - - 6,276 -
Div Payout % - - 41.00% - - - 42.95% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 136,348 132,262 129,553 129,421 64,571 120,140 116,735 10.94%
NOSH 66,188 65,802 64,776 64,710 64,571 63,566 62,760 3.61%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.06% 8.87% 11.84% 15.66% 12.38% 12.59% 11.30% -
ROE 4.53% 1.61% 12.20% 12.11% 11.69% 2.20% 12.52% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 92.75 36.49 206.05 154.64 94.40 32.95 205.98 -41.33%
EPS 9.34 3.24 24.39 24.22 12.08 4.15 23.28 -45.69%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.06 2.01 2.00 2.00 1.00 1.89 1.86 7.06%
Adjusted Per Share Value based on latest NOSH - 64,728
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.71 10.06 55.91 41.92 25.53 8.77 54.15 -39.22%
EPS 2.59 0.89 6.62 6.57 3.16 1.10 6.12 -43.72%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 2.63 -
NAPS 0.5711 0.554 0.5426 0.5421 0.2705 0.5032 0.489 10.93%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.47 1.49 1.53 1.44 1.60 1.59 1.61 -
P/RPS 1.58 4.08 0.74 0.93 1.70 4.83 0.78 60.30%
P/EPS 15.74 45.99 6.11 5.94 13.69 38.31 6.91 73.38%
EY 6.35 2.17 16.35 16.82 7.30 2.61 14.46 -42.31%
DY 0.00 0.00 6.54 0.00 0.00 0.00 6.21 -
P/NAPS 0.71 0.74 0.77 0.72 1.60 0.84 0.87 -12.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 25/05/07 27/02/07 29/11/06 24/08/06 24/05/06 27/02/06 -
Price 1.47 1.43 1.50 1.42 1.42 1.65 1.53 -
P/RPS 1.58 3.92 0.73 0.92 1.50 5.01 0.74 66.04%
P/EPS 15.74 44.14 5.99 5.86 12.15 39.76 6.57 79.33%
EY 6.35 2.27 16.68 17.06 8.23 2.52 15.22 -44.25%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.54 -
P/NAPS 0.71 0.71 0.76 0.71 1.42 0.87 0.82 -9.17%

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