[BOXPAK] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 68.83%
YoY- -42.32%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 516,314 491,476 500,712 489,622 487,030 481,680 451,744 9.32%
PBT -18,242 -20,988 530 5,554 6,956 9,424 11,697 -
Tax -1,978 -2,140 -1,383 1,681 -2,670 -3,928 -1,942 1.23%
NP -20,220 -23,128 -853 7,236 4,286 5,496 9,755 -
-
NP to SH -20,220 -23,128 -853 7,236 4,286 5,496 9,755 -
-
Tax Rate - - 260.94% -30.27% 38.38% 41.68% 16.60% -
Total Cost 536,534 514,604 501,565 482,386 482,744 476,184 441,989 13.80%
-
Net Worth 279,707 286,909 181,586 178,868 171,680 176,400 177,090 35.66%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 279,707 286,909 181,586 178,868 171,680 176,400 177,090 35.66%
NOSH 120,046 120,046 59,929 60,023 60,028 60,000 60,030 58.79%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -3.92% -4.71% -0.17% 1.48% 0.88% 1.14% 2.16% -
ROE -7.23% -8.06% -0.47% 4.05% 2.50% 3.12% 5.51% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 430.10 409.41 835.50 815.73 811.34 802.80 752.52 -31.15%
EPS -16.84 -19.28 -1.42 12.05 7.14 9.16 16.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.39 3.03 2.98 2.86 2.94 2.95 -14.56%
Adjusted Per Share Value based on latest NOSH - 60,023
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 430.09 409.40 417.10 407.86 405.70 401.24 376.31 9.32%
EPS -16.84 -19.27 -0.71 6.03 3.57 4.58 8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.39 1.5126 1.49 1.4301 1.4694 1.4752 35.66%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.70 1.78 2.10 2.04 2.45 2.58 2.84 -
P/RPS 0.40 0.43 0.25 0.25 0.30 0.32 0.38 3.48%
P/EPS -10.09 -9.24 -147.54 16.92 34.31 28.17 17.48 -
EY -9.91 -10.82 -0.68 5.91 2.91 3.55 5.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.69 0.68 0.86 0.88 0.96 -16.70%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 19/05/17 22/02/17 15/11/16 16/08/16 12/05/16 22/02/16 -
Price 1.60 1.73 1.93 2.03 2.31 2.50 2.84 -
P/RPS 0.37 0.42 0.23 0.25 0.28 0.31 0.38 -1.76%
P/EPS -9.50 -8.98 -135.60 16.84 32.35 27.29 17.48 -
EY -10.53 -11.14 -0.74 5.94 3.09 3.66 5.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.64 0.68 0.81 0.85 0.96 -19.77%

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