[UPA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 64.68%
YoY- 77.21%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 37,377 24,014 33,401 39,898 40,830 20,947 33,051 8.57%
PBT 5,010 2,866 642 10,301 7,063 3,566 2,750 49.33%
Tax -962 -736 -516 -1,705 -1,843 -928 -356 94.36%
NP 4,048 2,130 126 8,596 5,220 2,638 2,394 42.06%
-
NP to SH 4,050 2,132 126 8,598 5,221 2,638 2,394 42.11%
-
Tax Rate 19.20% 25.68% 80.37% 16.55% 26.09% 26.02% 12.95% -
Total Cost 33,329 21,884 33,275 31,302 35,610 18,309 30,657 5.74%
-
Net Worth 136,323 132,262 132,631 129,457 64,614 120,140 62,747 67.98%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,631 - - - 6,274 -
Div Payout % - - 5,263.16% - - - 262.10% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 136,323 132,262 132,631 129,457 64,614 120,140 62,747 67.98%
NOSH 66,176 65,802 66,315 64,728 64,614 63,566 62,747 3.62%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.83% 8.87% 0.38% 21.54% 12.78% 12.59% 7.24% -
ROE 2.97% 1.61% 0.10% 6.64% 8.08% 2.20% 3.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 56.48 36.49 50.37 61.64 63.19 32.95 52.67 4.77%
EPS 6.12 3.24 0.19 13.28 8.35 4.15 3.81 37.27%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.06 2.01 2.00 2.00 1.00 1.89 1.00 62.11%
Adjusted Per Share Value based on latest NOSH - 64,728
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.66 10.06 13.99 16.71 17.10 8.77 13.84 8.60%
EPS 1.70 0.89 0.05 3.60 2.19 1.10 1.00 42.57%
DPS 0.00 0.00 2.78 0.00 0.00 0.00 2.63 -
NAPS 0.571 0.554 0.5555 0.5422 0.2706 0.5032 0.2628 67.99%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.47 1.49 1.53 1.44 1.60 1.59 1.61 -
P/RPS 2.60 4.08 3.04 2.34 2.53 4.83 3.06 -10.31%
P/EPS 24.02 45.99 805.26 10.84 19.80 38.31 42.20 -31.38%
EY 4.16 2.17 0.12 9.22 5.05 2.61 2.37 45.66%
DY 0.00 0.00 6.54 0.00 0.00 0.00 6.21 -
P/NAPS 0.71 0.74 0.77 0.72 1.60 0.84 1.61 -42.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 25/05/07 27/02/07 29/11/06 24/08/06 24/05/06 27/02/06 -
Price 1.47 1.43 1.50 1.42 1.42 1.65 1.53 -
P/RPS 2.60 3.92 2.98 2.30 2.25 5.01 2.90 -7.03%
P/EPS 24.02 44.14 789.47 10.69 17.57 39.76 40.10 -29.00%
EY 4.16 2.27 0.13 9.35 5.69 2.52 2.49 40.93%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.54 -
P/NAPS 0.71 0.71 0.75 0.71 1.42 0.87 1.53 -40.14%

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