[UPA] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -33.59%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 26,005 25,016 18,902 9,585 18,401 19,973 15,530 40.87%
PBT 2,962 5,524 2,473 1,436 2,489 5,325 1,920 33.40%
Tax -1,550 -1,169 -572 -236 -682 -1,078 -642 79.68%
NP 1,412 4,355 1,901 1,200 1,807 4,247 1,278 6.85%
-
NP to SH 1,412 4,355 1,901 1,200 1,807 4,247 1,278 6.85%
-
Tax Rate 52.33% 21.16% 23.13% 16.43% 27.40% 20.24% 33.44% -
Total Cost 24,593 20,661 17,001 8,385 16,594 15,726 14,252 43.72%
-
Net Worth 43,768 84,473 81,921 80,116 76,692 77,377 73,878 -29.39%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 43,768 84,473 81,921 80,116 76,692 77,377 73,878 -29.39%
NOSH 43,768 43,768 35,009 34,985 35,019 35,012 35,013 15.99%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.43% 17.41% 10.06% 12.52% 9.82% 21.26% 8.23% -
ROE 3.23% 5.16% 2.32% 1.50% 2.36% 5.49% 1.73% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 59.41 57.15 53.99 27.40 52.55 57.05 44.35 21.45%
EPS 2.30 9.95 5.43 3.43 5.16 12.13 3.65 -26.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.93 2.34 2.29 2.19 2.21 2.11 -39.13%
Adjusted Per Share Value based on latest NOSH - 34,985
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.89 10.48 7.92 4.01 7.71 8.37 6.50 40.92%
EPS 0.59 1.82 0.80 0.50 0.76 1.78 0.54 6.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1833 0.3538 0.3431 0.3356 0.3212 0.3241 0.3094 -29.39%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.45 1.43 2.05 1.92 1.71 1.57 1.60 -
P/RPS 2.44 2.50 3.80 7.01 3.25 2.75 3.61 -22.92%
P/EPS 44.95 14.37 37.75 55.98 33.14 12.94 43.84 1.67%
EY 2.22 6.96 2.65 1.79 3.02 7.73 2.28 -1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.74 0.88 0.84 0.78 0.71 0.76 53.64%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 29/08/02 30/05/02 28/02/02 29/11/01 29/08/01 -
Price 1.45 1.48 1.47 2.00 1.86 1.54 1.72 -
P/RPS 2.44 2.59 2.72 7.30 3.54 2.70 3.88 -26.53%
P/EPS 44.95 14.87 27.07 58.31 36.05 12.70 47.12 -3.08%
EY 2.22 6.72 3.69 1.71 2.77 7.88 2.12 3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.77 0.63 0.87 0.85 0.70 0.82 46.07%

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