[UPA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -50.54%
YoY- 37.39%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 33,401 33,051 32,137 25,971 26,005 18,401 23,674 5.90%
PBT 642 2,750 3,443 2,792 2,962 2,489 3,188 -23.43%
Tax -516 -356 -459 -852 -1,550 -682 -725 -5.50%
NP 126 2,394 2,984 1,940 1,412 1,807 2,463 -39.05%
-
NP to SH 126 2,394 2,984 1,940 1,412 1,807 2,463 -39.05%
-
Tax Rate 80.37% 12.95% 13.33% 30.52% 52.33% 27.40% 22.74% -
Total Cost 33,275 30,657 29,153 24,031 24,593 16,594 21,211 7.78%
-
Net Worth 132,631 62,747 104,063 91,765 43,768 76,692 71,371 10.87%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,631 6,274 - - - - - -
Div Payout % 5,263.16% 262.10% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 132,631 62,747 104,063 91,765 43,768 76,692 71,371 10.87%
NOSH 66,315 62,747 61,942 61,587 43,768 35,019 34,985 11.24%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.38% 7.24% 9.29% 7.47% 5.43% 9.82% 10.40% -
ROE 0.10% 3.82% 2.87% 2.11% 3.23% 2.36% 3.45% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 50.37 52.67 51.88 42.17 59.41 52.55 67.67 -4.79%
EPS 0.19 3.81 4.82 3.15 2.30 5.16 7.04 -45.21%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.68 1.49 1.00 2.19 2.04 -0.32%
Adjusted Per Share Value based on latest NOSH - 61,587
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.99 13.84 13.46 10.88 10.89 7.71 9.92 5.89%
EPS 0.05 1.00 1.25 0.81 0.59 0.76 1.03 -39.58%
DPS 2.78 2.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5555 0.2628 0.4359 0.3844 0.1833 0.3212 0.2989 10.87%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.53 1.61 1.66 1.50 1.45 1.71 2.00 -
P/RPS 3.04 3.06 3.20 3.56 2.44 3.25 2.96 0.44%
P/EPS 805.26 42.20 34.46 47.62 44.95 33.14 28.41 74.56%
EY 0.12 2.37 2.90 2.10 2.22 3.02 3.52 -43.04%
DY 6.54 6.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.61 0.99 1.01 1.45 0.78 0.98 -3.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 27/02/04 27/02/03 28/02/02 15/03/01 -
Price 1.50 1.53 1.84 1.51 1.45 1.86 1.68 -
P/RPS 2.98 2.90 3.55 3.58 2.44 3.54 2.48 3.10%
P/EPS 789.47 40.10 38.20 47.94 44.95 36.05 23.86 79.12%
EY 0.13 2.49 2.62 2.09 2.22 2.77 4.19 -43.92%
DY 6.67 6.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.53 1.10 1.01 1.45 0.85 0.82 -1.47%

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