[UPA] YoY Annualized 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- -43.72%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 80,488 58,668 52,608 38,340 39,252 40,948 178,740 0.85%
PBT 11,452 9,556 9,132 5,744 6,344 6,448 34,864 1.19%
Tax -2,140 -1,372 -2,556 -944 -1,556 -1,552 124 -
NP 9,312 8,184 6,576 4,800 4,788 4,896 34,988 1.41%
-
NP to SH 9,312 8,184 6,576 4,800 4,788 4,896 34,988 1.41%
-
Tax Rate 18.69% 14.36% 27.99% 16.43% 24.53% 24.07% -0.36% -
Total Cost 71,176 50,484 46,032 33,540 34,464 36,052 143,752 0.75%
-
Net Worth 107,350 93,672 83,511 80,116 72,449 65,103 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 107,350 93,672 83,511 80,116 72,449 65,103 0 -100.00%
NOSH 62,412 61,626 43,723 34,985 34,999 35,002 35,002 -0.61%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 11.57% 13.95% 12.50% 12.52% 12.20% 11.96% 19.57% -
ROE 8.67% 8.74% 7.87% 5.99% 6.61% 7.52% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 128.96 95.20 120.32 109.59 112.15 116.99 510.66 1.47%
EPS 14.92 13.28 15.04 13.72 13.68 14.00 99.96 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.52 1.91 2.29 2.07 1.86 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 34,985
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 33.71 24.57 22.04 16.06 16.44 17.15 74.87 0.85%
EPS 3.90 3.43 2.75 2.01 2.01 2.05 14.65 1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4496 0.3924 0.3498 0.3356 0.3035 0.2727 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.82 1.51 1.43 1.92 1.52 3.12 0.00 -
P/RPS 1.41 1.59 1.19 1.75 1.36 2.67 0.00 -100.00%
P/EPS 12.20 11.37 9.51 13.99 11.11 22.31 0.00 -100.00%
EY 8.20 8.79 10.52 7.15 9.00 4.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.75 0.84 0.73 1.68 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/05/05 27/05/04 29/05/03 30/05/02 31/05/01 31/05/00 - -
Price 1.81 1.36 1.56 2.00 1.51 2.58 0.00 -
P/RPS 1.40 1.43 1.30 1.83 1.35 2.21 0.00 -100.00%
P/EPS 12.13 10.24 10.37 14.58 11.04 18.44 0.00 -100.00%
EY 8.24 9.76 9.64 6.86 9.06 5.42 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.89 0.82 0.87 0.73 1.39 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