[UPA] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 129.09%
YoY- 2.54%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 28,442 13,152 26,005 25,016 18,902 9,585 18,401 33.79%
PBT 4,988 2,283 2,962 5,524 2,473 1,436 2,489 59.15%
Tax -718 -639 -1,550 -1,169 -572 -236 -682 3.49%
NP 4,270 1,644 1,412 4,355 1,901 1,200 1,807 77.69%
-
NP to SH 4,270 1,644 1,412 4,355 1,901 1,200 1,807 77.69%
-
Tax Rate 14.39% 27.99% 52.33% 21.16% 23.13% 16.43% 27.40% -
Total Cost 24,172 11,508 24,593 20,661 17,001 8,385 16,594 28.58%
-
Net Worth 87,499 83,511 43,768 84,473 81,921 80,116 76,692 9.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 87,499 83,511 43,768 84,473 81,921 80,116 76,692 9.21%
NOSH 43,749 43,723 43,768 43,768 35,009 34,985 35,019 16.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.01% 12.50% 5.43% 17.41% 10.06% 12.52% 9.82% -
ROE 4.88% 1.97% 3.23% 5.16% 2.32% 1.50% 2.36% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 65.01 30.08 59.41 57.15 53.99 27.40 52.55 15.28%
EPS 9.76 3.76 2.30 9.95 5.43 3.43 5.16 53.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.91 1.00 1.93 2.34 2.29 2.19 -5.88%
Adjusted Per Share Value based on latest NOSH - 43,768
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.91 5.51 10.89 10.48 7.92 4.01 7.71 33.73%
EPS 1.79 0.69 0.59 1.82 0.80 0.50 0.76 77.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3665 0.3498 0.1833 0.3538 0.3431 0.3356 0.3212 9.22%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.70 1.43 1.45 1.43 2.05 1.92 1.71 -
P/RPS 2.61 4.75 2.44 2.50 3.80 7.01 3.25 -13.63%
P/EPS 17.42 38.03 44.95 14.37 37.75 55.98 33.14 -34.94%
EY 5.74 2.63 2.22 6.96 2.65 1.79 3.02 53.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.75 1.45 0.74 0.88 0.84 0.78 5.91%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 26/11/02 29/08/02 30/05/02 28/02/02 -
Price 1.35 1.56 1.45 1.48 1.47 2.00 1.86 -
P/RPS 2.08 5.19 2.44 2.59 2.72 7.30 3.54 -29.91%
P/EPS 13.83 41.49 44.95 14.87 27.07 58.31 36.05 -47.29%
EY 7.23 2.41 2.22 6.72 3.69 1.71 2.77 89.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 1.45 0.77 0.63 0.87 0.85 -13.85%

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