[BOXPAK] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.53%
YoY- 539.68%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 109,156 105,496 98,775 95,764 89,986 87,008 79,269 23.84%
PBT 3,122 2,216 2,204 3,649 3,206 2,404 1,502 63.08%
Tax -104 -160 -295 -694 -734 -908 -913 -76.59%
NP 3,018 2,056 1,909 2,954 2,472 1,496 589 198.10%
-
NP to SH 3,018 2,056 1,909 2,954 2,472 1,496 589 198.10%
-
Tax Rate 3.33% 7.22% 13.38% 19.02% 22.89% 37.77% 60.79% -
Total Cost 106,138 103,440 96,866 92,809 87,514 85,512 78,680 22.15%
-
Net Worth 64,327 63,353 63,033 63,056 62,399 62,132 61,800 2.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 64,327 63,353 63,033 63,056 62,399 62,132 61,800 2.71%
NOSH 60,119 59,767 60,031 60,054 60,000 60,322 60,000 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.76% 1.95% 1.93% 3.09% 2.75% 1.72% 0.74% -
ROE 4.69% 3.25% 3.03% 4.69% 3.96% 2.41% 0.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 181.56 176.51 164.54 159.46 149.98 144.24 132.11 23.68%
EPS 5.02 3.44 3.18 4.92 4.12 2.48 0.98 198.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.05 1.05 1.04 1.03 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 60,184
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.93 87.88 82.28 79.77 74.96 72.48 66.03 23.85%
EPS 2.51 1.71 1.59 2.46 2.06 1.25 0.49 198.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5359 0.5277 0.5251 0.5253 0.5198 0.5176 0.5148 2.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.99 0.90 0.90 0.75 0.83 0.96 1.17 -
P/RPS 0.55 0.51 0.55 0.47 0.55 0.67 0.89 -27.51%
P/EPS 19.72 26.16 28.30 15.24 20.15 38.71 119.19 -69.96%
EY 5.07 3.82 3.53 6.56 4.96 2.58 0.84 232.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 0.86 0.71 0.80 0.93 1.14 -12.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 -
Price 0.88 0.84 0.97 0.74 0.91 1.03 1.01 -
P/RPS 0.48 0.48 0.59 0.46 0.61 0.71 0.76 -26.44%
P/EPS 17.53 24.42 30.50 15.04 22.09 41.53 102.89 -69.36%
EY 5.70 4.10 3.28 6.65 4.53 2.41 0.97 226.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.92 0.70 0.88 1.00 0.98 -11.23%

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