[UPA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 730.15%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 33,584 32,596 22,401 35,603 29,809 39,235 24,667 22.81%
PBT 5,066 3,692 696 8,106 1,403 4,775 4,624 6.26%
Tax -1,335 -785 -288 -2,461 -723 -1,134 -631 64.72%
NP 3,731 2,907 408 5,645 680 3,641 3,993 -4.41%
-
NP to SH 3,731 2,907 408 5,645 680 3,641 3,993 -4.41%
-
Tax Rate 26.35% 21.26% 41.38% 30.36% 51.53% 23.75% 13.65% -
Total Cost 29,853 29,689 21,993 29,958 29,129 35,594 20,674 27.72%
-
Net Worth 164,694 166,449 164,769 163,634 157,885 162,766 161,716 1.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 7,829 - - - -
Div Payout % - - - 138.70% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 164,694 166,449 164,769 163,634 157,885 162,766 161,716 1.22%
NOSH 78,054 78,145 78,461 78,294 78,160 65,368 66,550 11.20%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.11% 8.92% 1.82% 15.86% 2.28% 9.28% 16.19% -
ROE 2.27% 1.75% 0.25% 3.45% 0.43% 2.24% 2.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 43.03 41.71 28.55 45.47 38.14 60.02 37.07 10.44%
EPS 4.78 3.72 0.52 7.21 0.87 5.57 6.00 -14.05%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.11 2.13 2.10 2.09 2.02 2.49 2.43 -8.97%
Adjusted Per Share Value based on latest NOSH - 78,294
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.07 13.65 9.38 14.91 12.49 16.43 10.33 22.85%
EPS 1.56 1.22 0.17 2.36 0.28 1.53 1.67 -4.43%
DPS 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
NAPS 0.6898 0.6972 0.6901 0.6854 0.6613 0.6818 0.6774 1.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.22 1.47 1.40 1.38 1.42 1.71 1.41 -
P/RPS 2.84 3.52 4.90 3.03 3.72 2.85 3.80 -17.63%
P/EPS 25.52 39.52 269.23 19.14 163.22 30.70 23.50 5.64%
EY 3.92 2.53 0.37 5.22 0.61 3.26 4.26 -5.38%
DY 0.00 0.00 0.00 7.25 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.67 0.66 0.70 0.69 0.58 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 15/08/11 23/05/11 25/02/11 29/11/10 24/08/10 24/05/10 -
Price 1.22 1.23 1.50 1.33 1.41 1.43 1.46 -
P/RPS 2.84 2.95 5.25 2.92 3.70 2.38 3.94 -19.59%
P/EPS 25.52 33.06 288.46 18.45 162.07 25.67 24.33 3.23%
EY 3.92 3.02 0.35 5.42 0.62 3.90 4.11 -3.10%
DY 0.00 0.00 0.00 7.52 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.71 0.64 0.70 0.57 0.60 -2.23%

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