[UPA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -81.46%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 92,165 66,194 41,594 13,152 79,508 53,503 28,487 118.28%
PBT 14,538 11,746 7,271 2,283 12,393 9,432 3,909 139.47%
Tax -2,763 -1,911 -1,358 -639 -3,527 -1,977 -808 126.46%
NP 11,775 9,835 5,913 1,644 8,866 7,455 3,101 142.80%
-
NP to SH 11,775 9,835 5,913 1,644 8,866 7,455 3,101 142.80%
-
Tax Rate 19.01% 16.27% 18.68% 27.99% 28.46% 20.96% 20.67% -
Total Cost 80,390 56,359 35,681 11,508 70,642 46,048 25,386 115.19%
-
Net Worth 91,426 89,632 87,535 83,511 81,381 84,437 81,899 7.59%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,295 - - - 2,625 - - -
Div Payout % 36.48% - - - 29.61% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 91,426 89,632 87,535 83,511 81,381 84,437 81,899 7.59%
NOSH 61,360 61,392 43,767 43,723 43,753 43,749 35,000 45.24%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.78% 14.86% 14.22% 12.50% 11.15% 13.93% 10.89% -
ROE 12.88% 10.97% 6.76% 1.97% 10.89% 8.83% 3.79% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 150.20 107.82 95.03 30.08 181.72 122.29 81.39 50.28%
EPS 19.19 16.02 13.51 3.76 14.47 17.04 8.86 67.16%
DPS 7.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.49 1.46 2.00 1.91 1.86 1.93 2.34 -25.92%
Adjusted Per Share Value based on latest NOSH - 43,723
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.60 27.73 17.42 5.51 33.30 22.41 11.93 118.29%
EPS 4.93 4.12 2.48 0.69 3.71 3.12 1.30 142.59%
DPS 1.80 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.3829 0.3754 0.3666 0.3498 0.3409 0.3537 0.343 7.59%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.50 1.44 1.70 1.43 1.45 1.43 2.05 -
P/RPS 1.00 1.34 1.79 4.75 0.80 1.17 2.52 -45.90%
P/EPS 7.82 8.99 12.58 38.03 7.16 8.39 23.14 -51.38%
EY 12.79 11.13 7.95 2.63 13.97 11.92 4.32 105.77%
DY 4.67 0.00 0.00 0.00 4.14 0.00 0.00 -
P/NAPS 1.01 0.99 0.85 0.75 0.78 0.74 0.88 9.59%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 29/08/03 29/05/03 27/02/03 26/11/02 29/08/02 -
Price 1.51 1.55 1.35 1.56 1.45 1.48 1.47 -
P/RPS 1.01 1.44 1.42 5.19 0.80 1.21 1.81 -32.14%
P/EPS 7.87 9.68 9.99 41.49 7.16 8.69 16.59 -39.09%
EY 12.71 10.34 10.01 2.41 13.97 11.51 6.03 64.17%
DY 4.64 0.00 0.00 0.00 4.14 0.00 0.00 -
P/NAPS 1.01 1.06 0.68 0.82 0.78 0.77 0.63 36.86%

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