[UPA] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 29.21%
YoY- 25.29%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 121,904 100,648 83,188 56,974 50,686 55,032 89,370 -0.32%
PBT 19,852 18,694 14,542 7,818 7,012 10,000 17,432 -0.13%
Tax -4,756 -4,590 -2,716 -1,616 -2,062 -2,688 62 -
NP 15,096 14,104 11,826 6,202 4,950 7,312 17,494 0.15%
-
NP to SH 15,092 14,104 11,826 6,202 4,950 7,312 17,494 0.15%
-
Tax Rate 23.96% 24.55% 18.68% 20.67% 29.41% 26.88% -0.36% -
Total Cost 106,808 86,544 71,362 50,772 45,736 47,720 71,876 -0.42%
-
Net Worth 112,843 98,816 87,535 81,899 73,864 67,172 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 112,843 98,816 87,535 81,899 73,864 67,172 0 -100.00%
NOSH 62,691 61,760 43,767 35,000 35,007 34,985 35,002 -0.61%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 12.38% 14.01% 14.22% 10.89% 9.77% 13.29% 19.57% -
ROE 13.37% 14.27% 13.51% 7.57% 6.70% 10.89% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 194.45 162.97 190.07 162.78 144.79 157.30 255.33 0.28%
EPS 24.16 22.84 27.02 17.72 14.14 20.90 49.98 0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.60 2.00 2.34 2.11 1.92 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 35,009
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 51.06 42.16 34.84 23.86 21.23 23.05 37.43 -0.32%
EPS 6.32 5.91 4.95 2.60 2.07 3.06 7.33 0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4727 0.4139 0.3666 0.343 0.3094 0.2814 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.79 1.45 1.70 2.05 1.60 2.40 0.00 -
P/RPS 0.92 0.89 0.89 1.26 1.11 1.53 0.00 -100.00%
P/EPS 7.44 6.35 6.29 11.57 11.32 11.48 0.00 -100.00%
EY 13.45 15.75 15.89 8.64 8.84 8.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.91 0.85 0.88 0.76 1.25 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 25/08/04 29/08/03 29/08/02 29/08/01 05/10/00 - -
Price 1.77 1.40 1.35 1.47 1.72 2.26 0.00 -
P/RPS 0.91 0.86 0.71 0.90 1.19 1.44 0.00 -100.00%
P/EPS 7.35 6.13 5.00 8.30 12.16 10.81 0.00 -100.00%
EY 13.60 16.31 20.01 12.05 8.22 9.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 0.68 0.63 0.82 1.18 0.00 -100.00%

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