[UPA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.2%
YoY- -35.85%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 43,909 29,471 36,512 41,389 37,377 24,014 33,401 20.02%
PBT 7,032 4,371 3,340 7,031 5,010 2,866 642 393.92%
Tax -2,220 -987 393 -1,517 -962 -736 -516 164.76%
NP 4,812 3,384 3,733 5,514 4,048 2,130 126 1036.58%
-
NP to SH 4,813 3,385 3,542 5,516 4,050 2,132 126 1036.73%
-
Tax Rate 31.57% 22.58% -11.77% 21.58% 19.20% 25.68% 80.37% -
Total Cost 39,097 26,087 32,779 35,875 33,329 21,884 33,275 11.35%
-
Net Worth 149,116 144,311 491,041 136,092 136,323 132,262 132,631 8.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 23,162 - - - 6,631 -
Div Payout % - - 653.93% - - - 5,263.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 149,116 144,311 491,041 136,092 136,323 132,262 132,631 8.13%
NOSH 66,569 66,502 238,745 65,744 66,176 65,802 66,315 0.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.96% 11.48% 10.22% 13.32% 10.83% 8.87% 0.38% -
ROE 3.23% 2.35% 0.72% 4.05% 2.97% 1.61% 0.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 65.96 44.32 15.76 62.95 56.48 36.49 50.37 19.71%
EPS 7.23 5.09 5.61 8.39 6.12 3.24 0.19 1033.84%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.24 2.17 2.12 2.07 2.06 2.01 2.00 7.85%
Adjusted Per Share Value based on latest NOSH - 65,744
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.39 12.34 15.29 17.34 15.66 10.06 13.99 20.01%
EPS 2.02 1.42 1.48 2.31 1.70 0.89 0.05 1080.04%
DPS 0.00 0.00 9.70 0.00 0.00 0.00 2.78 -
NAPS 0.6246 0.6045 2.0568 0.57 0.571 0.554 0.5555 8.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.40 1.35 1.45 1.44 1.47 1.49 1.53 -
P/RPS 2.12 3.05 9.20 2.29 2.60 4.08 3.04 -21.37%
P/EPS 19.36 26.52 94.82 17.16 24.02 45.99 805.26 -91.68%
EY 5.16 3.77 1.05 5.83 4.16 2.17 0.12 1130.19%
DY 0.00 0.00 6.90 0.00 0.00 0.00 6.54 -
P/NAPS 0.63 0.62 0.68 0.70 0.71 0.74 0.77 -12.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 28/02/08 26/11/07 23/08/07 25/05/07 27/02/07 -
Price 1.25 1.47 1.33 1.44 1.47 1.43 1.50 -
P/RPS 1.90 3.32 8.44 2.29 2.60 3.92 2.98 -25.94%
P/EPS 17.29 28.88 86.97 17.16 24.02 44.14 789.47 -92.19%
EY 5.78 3.46 1.15 5.83 4.16 2.27 0.13 1157.94%
DY 0.00 0.00 7.52 0.00 0.00 0.00 6.67 -
P/NAPS 0.56 0.68 0.63 0.70 0.71 0.71 0.75 -17.71%

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