[UPA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.84%
YoY- 28.74%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 40,830 20,122 32,137 33,446 35,657 14,667 25,971 35.24%
PBT 7,063 2,863 3,443 7,018 6,958 2,389 2,792 85.76%
Tax -1,843 -535 -459 -1,969 -1,951 -343 -852 67.33%
NP 5,220 2,328 2,984 5,049 5,007 2,046 1,940 93.57%
-
NP to SH 5,220 2,328 2,984 5,049 5,007 2,046 1,940 93.57%
-
Tax Rate 26.09% 18.69% 13.33% 28.06% 28.04% 14.36% 30.52% -
Total Cost 35,610 17,794 29,153 28,397 30,650 12,621 24,031 30.00%
-
Net Worth 112,797 107,350 104,063 100,856 98,781 93,672 91,765 14.76%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 112,797 107,350 104,063 100,856 98,781 93,672 91,765 14.76%
NOSH 62,665 62,412 61,942 61,875 61,738 61,626 61,587 1.16%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.78% 11.57% 9.29% 15.10% 14.04% 13.95% 7.47% -
ROE 4.63% 2.17% 2.87% 5.01% 5.07% 2.18% 2.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 65.16 32.24 51.88 54.05 57.75 23.80 42.17 33.69%
EPS 8.35 3.73 4.82 8.16 8.11 3.32 3.15 91.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.72 1.68 1.63 1.60 1.52 1.49 13.44%
Adjusted Per Share Value based on latest NOSH - 61,875
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 17.10 8.43 13.46 14.01 14.94 6.14 10.88 35.21%
EPS 2.19 0.98 1.25 2.11 2.10 0.86 0.81 94.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4725 0.4496 0.4359 0.4224 0.4138 0.3924 0.3844 14.76%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.79 1.82 1.66 1.50 1.45 1.51 1.50 -
P/RPS 2.75 5.65 3.20 2.77 2.51 6.34 3.56 -15.82%
P/EPS 21.49 48.79 34.46 18.38 17.88 45.48 47.62 -41.19%
EY 4.65 2.05 2.90 5.44 5.59 2.20 2.10 69.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 0.99 0.92 0.91 0.99 1.01 -1.32%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 25/02/05 26/11/04 25/08/04 27/05/04 27/02/04 -
Price 1.77 1.81 1.84 1.56 1.40 1.36 1.51 -
P/RPS 2.72 5.61 3.55 2.89 2.42 5.71 3.58 -16.74%
P/EPS 21.25 48.53 38.20 19.12 17.26 40.96 47.94 -41.89%
EY 4.71 2.06 2.62 5.23 5.79 2.44 2.09 71.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 1.10 0.96 0.88 0.89 1.01 -1.99%

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