[UPA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 10.19%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 33,401 39,898 40,830 20,947 33,051 35,271 40,830 -12.49%
PBT 642 10,301 7,063 3,566 2,750 6,344 7,063 -79.69%
Tax -516 -1,705 -1,843 -928 -356 -1,492 -1,843 -57.10%
NP 126 8,596 5,220 2,638 2,394 4,852 5,220 -91.59%
-
NP to SH 126 8,598 5,221 2,638 2,394 4,852 5,220 -91.59%
-
Tax Rate 80.37% 16.55% 26.09% 26.02% 12.95% 23.52% 26.09% -
Total Cost 33,275 31,302 35,610 18,309 30,657 30,419 35,610 -4.40%
-
Net Worth 132,631 129,457 64,614 120,140 62,747 113,176 112,797 11.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,631 - - - 6,274 - - -
Div Payout % 5,263.16% - - - 262.10% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 132,631 129,457 64,614 120,140 62,747 113,176 112,797 11.37%
NOSH 66,315 64,728 64,614 63,566 62,747 62,875 62,665 3.83%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.38% 21.54% 12.78% 12.59% 7.24% 13.76% 12.78% -
ROE 0.10% 6.64% 8.08% 2.20% 3.82% 4.29% 4.63% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.37 61.64 63.19 32.95 52.67 56.10 65.16 -15.73%
EPS 0.19 13.28 8.35 4.15 3.81 7.72 8.35 -91.91%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.89 1.00 1.80 1.80 7.25%
Adjusted Per Share Value based on latest NOSH - 63,566
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.99 16.71 17.10 8.77 13.84 14.77 17.10 -12.49%
EPS 0.05 3.60 2.19 1.10 1.00 2.03 2.19 -91.89%
DPS 2.78 0.00 0.00 0.00 2.63 0.00 0.00 -
NAPS 0.5555 0.5422 0.2706 0.5032 0.2628 0.474 0.4725 11.35%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.53 1.44 1.60 1.59 1.61 1.72 1.79 -
P/RPS 3.04 2.34 2.53 4.83 3.06 3.07 2.75 6.89%
P/EPS 805.26 10.84 19.80 38.31 42.20 22.29 21.49 1012.41%
EY 0.12 9.22 5.05 2.61 2.37 4.49 4.65 -91.20%
DY 6.54 0.00 0.00 0.00 6.21 0.00 0.00 -
P/NAPS 0.77 0.72 1.60 0.84 1.61 0.96 0.99 -15.38%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 24/08/06 24/05/06 27/02/06 29/11/05 25/08/05 -
Price 1.50 1.42 1.42 1.65 1.53 1.56 1.77 -
P/RPS 2.98 2.30 2.25 5.01 2.90 2.78 2.72 6.25%
P/EPS 789.47 10.69 17.57 39.76 40.10 20.22 21.25 1006.09%
EY 0.13 9.35 5.69 2.52 2.49 4.95 4.71 -90.80%
DY 6.67 0.00 0.00 0.00 6.54 0.00 0.00 -
P/NAPS 0.75 0.71 1.42 0.87 1.53 0.87 0.98 -16.29%

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