[UPA] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 16.43%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 25,971 24,600 28,442 13,152 26,005 25,016 18,902 23.51%
PBT 2,792 4,475 4,988 2,283 2,962 5,524 2,473 8.40%
Tax -852 -553 -718 -639 -1,550 -1,169 -572 30.33%
NP 1,940 3,922 4,270 1,644 1,412 4,355 1,901 1.35%
-
NP to SH 1,940 3,922 4,270 1,644 1,412 4,355 1,901 1.35%
-
Tax Rate 30.52% 12.36% 14.39% 27.99% 52.33% 21.16% 23.13% -
Total Cost 24,031 20,678 24,172 11,508 24,593 20,661 17,001 25.87%
-
Net Worth 91,765 89,610 87,499 83,511 43,768 84,473 81,921 7.83%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 91,765 89,610 87,499 83,511 43,768 84,473 81,921 7.83%
NOSH 61,587 61,377 43,749 43,723 43,768 43,768 35,009 45.57%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.47% 15.94% 15.01% 12.50% 5.43% 17.41% 10.06% -
ROE 2.11% 4.38% 4.88% 1.97% 3.23% 5.16% 2.32% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 42.17 40.08 65.01 30.08 59.41 57.15 53.99 -15.14%
EPS 3.15 6.39 9.76 3.76 2.30 9.95 5.43 -30.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 2.00 1.91 1.00 1.93 2.34 -25.92%
Adjusted Per Share Value based on latest NOSH - 43,723
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.88 10.30 11.91 5.51 10.89 10.48 7.92 23.50%
EPS 0.81 1.64 1.79 0.69 0.59 1.82 0.80 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3844 0.3753 0.3665 0.3498 0.1833 0.3538 0.3431 7.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.50 1.44 1.70 1.43 1.45 1.43 2.05 -
P/RPS 3.56 3.59 2.61 4.75 2.44 2.50 3.80 -4.24%
P/EPS 47.62 22.54 17.42 38.03 44.95 14.37 37.75 16.69%
EY 2.10 4.44 5.74 2.63 2.22 6.96 2.65 -14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.99 0.85 0.75 1.45 0.74 0.88 9.59%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 29/08/03 29/05/03 27/02/03 26/11/02 29/08/02 -
Price 1.51 1.55 1.35 1.56 1.45 1.48 1.47 -
P/RPS 3.58 3.87 2.08 5.19 2.44 2.59 2.72 20.03%
P/EPS 47.94 24.26 13.83 41.49 44.95 14.87 27.07 46.22%
EY 2.09 4.12 7.23 2.41 2.22 6.72 3.69 -31.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 0.68 0.82 1.45 0.77 0.63 36.86%

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