[UPA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.05%
YoY- -3.9%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,830 20,947 33,051 35,271 40,830 20,122 32,137 17.35%
PBT 7,063 3,566 2,750 6,344 7,063 2,863 3,443 61.66%
Tax -1,843 -928 -356 -1,492 -1,843 -535 -459 153.26%
NP 5,220 2,638 2,394 4,852 5,220 2,328 2,984 45.33%
-
NP to SH 5,221 2,638 2,394 4,852 5,220 2,328 2,984 45.34%
-
Tax Rate 26.09% 26.02% 12.95% 23.52% 26.09% 18.69% 13.33% -
Total Cost 35,610 18,309 30,657 30,419 35,610 17,794 29,153 14.31%
-
Net Worth 64,614 120,140 62,747 113,176 112,797 107,350 104,063 -27.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,274 - - - - -
Div Payout % - - 262.10% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,614 120,140 62,747 113,176 112,797 107,350 104,063 -27.28%
NOSH 64,614 63,566 62,747 62,875 62,665 62,412 61,942 2.86%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.78% 12.59% 7.24% 13.76% 12.78% 11.57% 9.29% -
ROE 8.08% 2.20% 3.82% 4.29% 4.63% 2.17% 2.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 63.19 32.95 52.67 56.10 65.16 32.24 51.88 14.09%
EPS 8.35 4.15 3.81 7.72 8.35 3.73 4.82 44.38%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.89 1.00 1.80 1.80 1.72 1.68 -29.30%
Adjusted Per Share Value based on latest NOSH - 62,875
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.10 8.77 13.84 14.77 17.10 8.43 13.46 17.35%
EPS 2.19 1.10 1.00 2.03 2.19 0.98 1.25 45.47%
DPS 0.00 0.00 2.63 0.00 0.00 0.00 0.00 -
NAPS 0.2706 0.5032 0.2628 0.474 0.4725 0.4496 0.4359 -27.29%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.59 1.61 1.72 1.79 1.82 1.66 -
P/RPS 2.53 4.83 3.06 3.07 2.75 5.65 3.20 -14.53%
P/EPS 19.80 38.31 42.20 22.29 21.49 48.79 34.46 -30.95%
EY 5.05 2.61 2.37 4.49 4.65 2.05 2.90 44.88%
DY 0.00 0.00 6.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.84 1.61 0.96 0.99 1.06 0.99 37.83%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 24/05/06 27/02/06 29/11/05 25/08/05 26/05/05 25/02/05 -
Price 1.42 1.65 1.53 1.56 1.77 1.81 1.84 -
P/RPS 2.25 5.01 2.90 2.78 2.72 5.61 3.55 -26.27%
P/EPS 17.57 39.76 40.10 20.22 21.25 48.53 38.20 -40.49%
EY 5.69 2.52 2.49 4.95 4.71 2.06 2.62 67.94%
DY 0.00 0.00 6.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.87 1.53 0.87 0.98 1.05 1.10 18.61%

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