[UPA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -50.66%
YoY- -19.77%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 39,898 40,830 20,947 33,051 35,271 40,830 20,122 57.76%
PBT 10,301 7,063 3,566 2,750 6,344 7,063 2,863 134.62%
Tax -1,705 -1,843 -928 -356 -1,492 -1,843 -535 116.40%
NP 8,596 5,220 2,638 2,394 4,852 5,220 2,328 138.70%
-
NP to SH 8,598 5,221 2,638 2,394 4,852 5,220 2,328 138.74%
-
Tax Rate 16.55% 26.09% 26.02% 12.95% 23.52% 26.09% 18.69% -
Total Cost 31,302 35,610 18,309 30,657 30,419 35,610 17,794 45.67%
-
Net Worth 129,457 64,614 120,140 62,747 113,176 112,797 107,350 13.28%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,274 - - - -
Div Payout % - - - 262.10% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 129,457 64,614 120,140 62,747 113,176 112,797 107,350 13.28%
NOSH 64,728 64,614 63,566 62,747 62,875 62,665 62,412 2.45%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.54% 12.78% 12.59% 7.24% 13.76% 12.78% 11.57% -
ROE 6.64% 8.08% 2.20% 3.82% 4.29% 4.63% 2.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 61.64 63.19 32.95 52.67 56.10 65.16 32.24 53.98%
EPS 13.28 8.35 4.15 3.81 7.72 8.35 3.73 132.98%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.89 1.00 1.80 1.80 1.72 10.56%
Adjusted Per Share Value based on latest NOSH - 62,747
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.71 17.10 8.77 13.84 14.77 17.10 8.43 57.73%
EPS 3.60 2.19 1.10 1.00 2.03 2.19 0.98 137.88%
DPS 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
NAPS 0.5422 0.2706 0.5032 0.2628 0.474 0.4725 0.4496 13.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.44 1.60 1.59 1.61 1.72 1.79 1.82 -
P/RPS 2.34 2.53 4.83 3.06 3.07 2.75 5.65 -44.40%
P/EPS 10.84 19.80 38.31 42.20 22.29 21.49 48.79 -63.28%
EY 9.22 5.05 2.61 2.37 4.49 4.65 2.05 172.22%
DY 0.00 0.00 0.00 6.21 0.00 0.00 0.00 -
P/NAPS 0.72 1.60 0.84 1.61 0.96 0.99 1.06 -22.71%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 24/08/06 24/05/06 27/02/06 29/11/05 25/08/05 26/05/05 -
Price 1.42 1.42 1.65 1.53 1.56 1.77 1.81 -
P/RPS 2.30 2.25 5.01 2.90 2.78 2.72 5.61 -44.78%
P/EPS 10.69 17.57 39.76 40.10 20.22 21.25 48.53 -63.49%
EY 9.35 5.69 2.52 2.49 4.95 4.71 2.06 173.88%
DY 0.00 0.00 0.00 6.54 0.00 0.00 0.00 -
P/NAPS 0.71 1.42 0.87 1.53 0.87 0.98 1.05 -22.94%

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