[UPA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -86.51%
YoY- -19.18%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 139,292 102,780 61,391 24,014 133,472 100,071 60,952 73.23%
PBT 18,247 14,907 7,876 2,866 20,505 19,863 9,926 49.89%
Tax -2,822 -3,215 -1,698 -736 -4,706 -4,190 -2,380 11.99%
NP 15,425 11,692 6,178 2,130 15,799 15,673 7,546 60.85%
-
NP to SH 15,238 11,696 6,182 2,132 15,799 15,676 7,547 59.54%
-
Tax Rate 15.47% 21.57% 21.56% 25.68% 22.95% 21.09% 23.98% -
Total Cost 123,867 91,088 55,213 21,884 117,673 84,398 53,406 74.94%
-
Net Worth 491,041 136,091 136,348 132,262 129,553 129,421 64,571 285.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 23,162 - - - 6,477 - - -
Div Payout % 152.00% - - - 41.00% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 491,041 136,091 136,348 132,262 129,553 129,421 64,571 285.28%
NOSH 238,745 65,744 66,188 65,802 64,776 64,710 64,571 138.54%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.07% 11.38% 10.06% 8.87% 11.84% 15.66% 12.38% -
ROE 3.10% 8.59% 4.53% 1.61% 12.20% 12.11% 11.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 60.14 156.33 92.75 36.49 206.05 154.64 94.40 -25.90%
EPS 23.28 17.79 9.34 3.24 24.39 24.22 12.08 54.67%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.12 2.07 2.06 2.01 2.00 2.00 1.00 64.80%
Adjusted Per Share Value based on latest NOSH - 65,802
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 58.34 43.05 25.71 10.06 55.91 41.92 25.53 73.23%
EPS 6.38 4.90 2.59 0.89 6.62 6.57 3.16 59.53%
DPS 9.70 0.00 0.00 0.00 2.71 0.00 0.00 -
NAPS 2.0568 0.57 0.5711 0.554 0.5426 0.5421 0.2705 285.25%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.45 1.44 1.47 1.49 1.53 1.44 1.60 -
P/RPS 2.41 0.92 1.58 4.08 0.74 0.93 1.70 26.11%
P/EPS 22.04 8.09 15.74 45.99 6.11 5.94 13.69 37.24%
EY 4.54 12.35 6.35 2.17 16.35 16.82 7.30 -27.07%
DY 6.90 0.00 0.00 0.00 6.54 0.00 0.00 -
P/NAPS 0.68 0.70 0.71 0.74 0.77 0.72 1.60 -43.38%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 23/08/07 25/05/07 27/02/07 29/11/06 24/08/06 -
Price 1.33 1.44 1.47 1.43 1.50 1.42 1.42 -
P/RPS 2.21 0.92 1.58 3.92 0.73 0.92 1.50 29.38%
P/EPS 20.22 8.09 15.74 44.14 5.99 5.86 12.15 40.30%
EY 4.95 12.35 6.35 2.27 16.68 17.06 8.23 -28.68%
DY 7.52 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.63 0.70 0.71 0.71 0.76 0.71 1.42 -41.74%

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