[UPA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8.15%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 35,657 14,667 25,971 24,600 28,442 13,152 26,005 23.44%
PBT 6,958 2,389 2,792 4,475 4,988 2,283 2,962 76.80%
Tax -1,951 -343 -852 -553 -718 -639 -1,550 16.59%
NP 5,007 2,046 1,940 3,922 4,270 1,644 1,412 132.71%
-
NP to SH 5,007 2,046 1,940 3,922 4,270 1,644 1,412 132.71%
-
Tax Rate 28.04% 14.36% 30.52% 12.36% 14.39% 27.99% 52.33% -
Total Cost 30,650 12,621 24,031 20,678 24,172 11,508 24,593 15.82%
-
Net Worth 98,781 93,672 91,765 89,610 87,499 83,511 43,768 72.14%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 98,781 93,672 91,765 89,610 87,499 83,511 43,768 72.14%
NOSH 61,738 61,626 61,587 61,377 43,749 43,723 43,768 25.80%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.04% 13.95% 7.47% 15.94% 15.01% 12.50% 5.43% -
ROE 5.07% 2.18% 2.11% 4.38% 4.88% 1.97% 3.23% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 57.75 23.80 42.17 40.08 65.01 30.08 59.41 -1.87%
EPS 8.11 3.32 3.15 6.39 9.76 3.76 2.30 131.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.52 1.49 1.46 2.00 1.91 1.00 36.83%
Adjusted Per Share Value based on latest NOSH - 61,377
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.94 6.14 10.88 10.30 11.91 5.51 10.89 23.49%
EPS 2.10 0.86 0.81 1.64 1.79 0.69 0.59 133.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4138 0.3924 0.3844 0.3753 0.3665 0.3498 0.1833 72.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.45 1.51 1.50 1.44 1.70 1.43 1.45 -
P/RPS 2.51 6.34 3.56 3.59 2.61 4.75 2.44 1.90%
P/EPS 17.88 45.48 47.62 22.54 17.42 38.03 44.95 -45.94%
EY 5.59 2.20 2.10 4.44 5.74 2.63 2.22 85.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.01 0.99 0.85 0.75 1.45 -26.71%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 27/02/04 19/11/03 29/08/03 29/05/03 27/02/03 -
Price 1.40 1.36 1.51 1.55 1.35 1.56 1.45 -
P/RPS 2.42 5.71 3.58 3.87 2.08 5.19 2.44 -0.54%
P/EPS 17.26 40.96 47.94 24.26 13.83 41.49 44.95 -47.20%
EY 5.79 2.44 2.09 4.12 7.23 2.41 2.22 89.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 1.01 1.06 0.68 0.82 1.45 -28.33%

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