[UPA] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 97.92%
YoY- 0.02%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 24,014 33,401 39,898 40,830 20,947 33,051 35,271 -22.62%
PBT 2,866 642 10,301 7,063 3,566 2,750 6,344 -41.15%
Tax -736 -516 -1,705 -1,843 -928 -356 -1,492 -37.59%
NP 2,130 126 8,596 5,220 2,638 2,394 4,852 -42.26%
-
NP to SH 2,132 126 8,598 5,221 2,638 2,394 4,852 -42.23%
-
Tax Rate 25.68% 80.37% 16.55% 26.09% 26.02% 12.95% 23.52% -
Total Cost 21,884 33,275 31,302 35,610 18,309 30,657 30,419 -19.72%
-
Net Worth 132,262 132,631 129,457 64,614 120,140 62,747 113,176 10.95%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,631 - - - 6,274 - -
Div Payout % - 5,263.16% - - - 262.10% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 132,262 132,631 129,457 64,614 120,140 62,747 113,176 10.95%
NOSH 65,802 66,315 64,728 64,614 63,566 62,747 62,875 3.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.87% 0.38% 21.54% 12.78% 12.59% 7.24% 13.76% -
ROE 1.61% 0.10% 6.64% 8.08% 2.20% 3.82% 4.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 36.49 50.37 61.64 63.19 32.95 52.67 56.10 -24.94%
EPS 3.24 0.19 13.28 8.35 4.15 3.81 7.72 -43.97%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.01 2.00 2.00 1.00 1.89 1.00 1.80 7.64%
Adjusted Per Share Value based on latest NOSH - 64,614
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.06 13.99 16.71 17.10 8.77 13.84 14.77 -22.60%
EPS 0.89 0.05 3.60 2.19 1.10 1.00 2.03 -42.31%
DPS 0.00 2.78 0.00 0.00 0.00 2.63 0.00 -
NAPS 0.554 0.5555 0.5422 0.2706 0.5032 0.2628 0.474 10.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.49 1.53 1.44 1.60 1.59 1.61 1.72 -
P/RPS 4.08 3.04 2.34 2.53 4.83 3.06 3.07 20.89%
P/EPS 45.99 805.26 10.84 19.80 38.31 42.20 22.29 62.14%
EY 2.17 0.12 9.22 5.05 2.61 2.37 4.49 -38.44%
DY 0.00 6.54 0.00 0.00 0.00 6.21 0.00 -
P/NAPS 0.74 0.77 0.72 1.60 0.84 1.61 0.96 -15.94%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 29/11/06 24/08/06 24/05/06 27/02/06 29/11/05 -
Price 1.43 1.50 1.42 1.42 1.65 1.53 1.56 -
P/RPS 3.92 2.98 2.30 2.25 5.01 2.90 2.78 25.77%
P/EPS 44.14 789.47 10.69 17.57 39.76 40.10 20.22 68.36%
EY 2.27 0.13 9.35 5.69 2.52 2.49 4.95 -40.56%
DY 0.00 6.67 0.00 0.00 0.00 6.54 0.00 -
P/NAPS 0.71 0.75 0.71 1.42 0.87 1.53 0.87 -12.68%

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