[BOXPAK] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -48.37%
YoY- 1855.09%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 744,472 678,221 651,182 728,846 730,076 650,860 618,282 13.19%
PBT 4,860 -124,106 -8,277 10,496 18,492 15,704 11,228 -42.80%
Tax -2,356 -1,957 -2,229 -2,914 -3,808 -3,756 -3,098 -16.69%
NP 2,504 -126,063 -10,506 7,582 14,684 11,948 8,129 -54.42%
-
NP to SH 2,504 -126,063 -10,506 7,582 14,684 11,948 8,129 -54.42%
-
Tax Rate 48.48% - - 27.76% 20.59% 23.92% 27.59% -
Total Cost 741,968 804,284 661,689 721,264 715,392 638,912 610,153 13.94%
-
Net Worth 126,049 128,450 246,096 254,499 253,299 243,695 242,494 -35.37%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 126,049 128,450 246,096 254,499 253,299 243,695 242,494 -35.37%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.34% -18.59% -1.61% 1.04% 2.01% 1.84% 1.31% -
ROE 1.99% -98.14% -4.27% 2.98% 5.80% 4.90% 3.35% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 620.15 564.96 542.44 607.13 608.16 542.17 515.03 13.19%
EPS 2.08 -105.01 -8.75 6.32 12.24 9.95 6.77 -54.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.07 2.05 2.12 2.11 2.03 2.02 -35.37%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 620.15 564.96 542.44 607.13 608.16 542.17 515.03 13.19%
EPS 2.08 -105.01 -8.75 6.32 12.24 9.95 6.77 -54.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.07 2.05 2.12 2.11 2.03 2.02 -35.37%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.20 1.27 1.32 1.38 1.35 1.34 1.07 -
P/RPS 0.19 0.22 0.24 0.23 0.22 0.25 0.21 -6.46%
P/EPS 57.53 -1.21 -15.08 21.85 11.04 13.46 15.80 136.86%
EY 1.74 -82.69 -6.63 4.58 9.06 7.43 6.33 -57.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.19 0.64 0.65 0.64 0.66 0.53 66.70%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 24/11/21 25/08/21 27/05/21 24/02/21 25/11/20 -
Price 1.01 1.20 1.33 1.37 1.21 1.50 1.20 -
P/RPS 0.16 0.21 0.25 0.23 0.20 0.28 0.23 -21.50%
P/EPS 48.42 -1.14 -15.20 21.69 9.89 15.07 17.72 95.57%
EY 2.07 -87.51 -6.58 4.61 10.11 6.64 5.64 -48.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.12 0.65 0.65 0.57 0.74 0.59 38.38%

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