[BOXPAK] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 70.33%
YoY- 98.44%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 730,076 650,860 618,282 579,788 588,496 647,469 636,492 9.56%
PBT 18,492 15,704 11,228 1,788 520 -8,284 -16,866 -
Tax -3,808 -3,756 -3,098 -2,220 -1,976 -2,223 -1,025 139.68%
NP 14,684 11,948 8,129 -432 -1,456 -10,507 -17,892 -
-
NP to SH 14,684 11,948 8,129 -432 -1,456 -10,507 -17,892 -
-
Tax Rate 20.59% 23.92% 27.59% 124.16% 380.00% - - -
Total Cost 715,392 638,912 610,153 580,220 589,952 657,976 654,384 6.11%
-
Net Worth 253,299 243,695 242,494 241,294 240,094 236,492 236,492 4.67%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 253,299 243,695 242,494 241,294 240,094 236,492 236,492 4.67%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.01% 1.84% 1.31% -0.07% -0.25% -1.62% -2.81% -
ROE 5.80% 4.90% 3.35% -0.18% -0.61% -4.44% -7.57% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 608.16 542.17 515.03 482.97 490.22 539.35 530.20 9.56%
EPS 12.24 9.95 6.77 -0.36 -1.20 -8.75 -14.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.03 2.02 2.01 2.00 1.97 1.97 4.67%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 608.16 542.17 515.03 482.97 490.22 539.35 530.20 9.56%
EPS 12.24 9.95 6.77 -0.36 -1.20 -8.75 -14.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.03 2.02 2.01 2.00 1.97 1.97 4.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.35 1.34 1.07 1.12 0.85 1.16 1.10 -
P/RPS 0.22 0.25 0.21 0.23 0.17 0.22 0.21 3.14%
P/EPS 11.04 13.46 15.80 -311.23 -70.08 -13.25 -7.38 -
EY 9.06 7.43 6.33 -0.32 -1.43 -7.55 -13.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.53 0.56 0.43 0.59 0.56 9.30%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 25/11/20 26/08/20 02/06/20 26/02/20 20/11/19 -
Price 1.21 1.50 1.20 1.08 1.36 1.15 1.17 -
P/RPS 0.20 0.28 0.23 0.22 0.28 0.21 0.22 -6.15%
P/EPS 9.89 15.07 17.72 -300.12 -112.13 -13.14 -7.85 -
EY 10.11 6.64 5.64 -0.33 -0.89 -7.61 -12.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.74 0.59 0.54 0.68 0.58 0.59 -2.27%

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