[UPA] YoY Cumulative 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- -81.46%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 20,947 20,122 14,667 13,152 9,585 9,813 10,237 12.66%
PBT 3,566 2,863 2,389 2,283 1,436 1,586 1,612 14.14%
Tax -928 -535 -343 -639 -236 -389 -388 15.63%
NP 2,638 2,328 2,046 1,644 1,200 1,197 1,224 13.64%
-
NP to SH 2,638 2,328 2,046 1,644 1,200 1,197 1,224 13.64%
-
Tax Rate 26.02% 18.69% 14.36% 27.99% 16.43% 24.53% 24.07% -
Total Cost 18,309 17,794 12,621 11,508 8,385 8,616 9,013 12.53%
-
Net Worth 120,140 107,350 93,672 83,511 80,116 72,449 65,103 10.74%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 120,140 107,350 93,672 83,511 80,116 72,449 65,103 10.74%
NOSH 63,566 62,412 61,626 43,723 34,985 34,999 35,002 10.45%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.59% 11.57% 13.95% 12.50% 12.52% 12.20% 11.96% -
ROE 2.20% 2.17% 2.18% 1.97% 1.50% 1.65% 1.88% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.95 32.24 23.80 30.08 27.40 28.04 29.25 2.00%
EPS 4.15 3.73 3.32 3.76 3.43 3.42 3.50 2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.72 1.52 1.91 2.29 2.07 1.86 0.26%
Adjusted Per Share Value based on latest NOSH - 43,723
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.77 8.43 6.14 5.51 4.01 4.11 4.29 12.65%
EPS 1.10 0.98 0.86 0.69 0.50 0.50 0.51 13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5032 0.4496 0.3924 0.3498 0.3356 0.3035 0.2727 10.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.59 1.82 1.51 1.43 1.92 1.52 3.12 -
P/RPS 4.83 5.65 6.34 4.75 7.01 5.42 10.67 -12.36%
P/EPS 38.31 48.79 45.48 38.03 55.98 44.44 89.22 -13.13%
EY 2.61 2.05 2.20 2.63 1.79 2.25 1.12 15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.06 0.99 0.75 0.84 0.73 1.68 -10.90%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 26/05/05 27/05/04 29/05/03 30/05/02 31/05/01 31/05/00 -
Price 1.65 1.81 1.36 1.56 2.00 1.51 2.58 -
P/RPS 5.01 5.61 5.71 5.19 7.30 5.39 8.82 -8.99%
P/EPS 39.76 48.53 40.96 41.49 58.31 44.15 73.78 -9.78%
EY 2.52 2.06 2.44 2.41 1.71 2.26 1.36 10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.05 0.89 0.82 0.87 0.73 1.39 -7.50%

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