[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -5.37%
YoY- -27.01%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 48,053 42,978 42,604 46,258 46,469 45,998 43,168 7.38%
PBT -290 2,088 3,536 6,709 7,922 8,770 9,536 -
Tax -693 -802 -1,400 -1,661 -2,588 -2,862 -3,140 -63.37%
NP -984 1,286 2,136 5,048 5,334 5,908 6,396 -
-
NP to SH -984 1,286 2,136 5,048 5,334 5,908 6,396 -
-
Tax Rate - 38.41% 39.59% 24.76% 32.67% 32.63% 32.93% -
Total Cost 49,037 41,692 40,468 41,210 41,134 40,090 36,772 21.09%
-
Net Worth 61,799 63,098 67,200 67,226 67,183 68,446 71,534 -9.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 9,003 3,998 6,004 - -
Div Payout % - - - 178.36% 74.96% 101.63% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 61,799 63,098 67,200 67,226 67,183 68,446 71,534 -9.26%
NOSH 60,000 60,093 60,000 60,023 59,984 60,040 60,112 -0.12%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.05% 2.99% 5.01% 10.91% 11.48% 12.84% 14.82% -
ROE -1.59% 2.04% 3.18% 7.51% 7.94% 8.63% 8.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 80.09 71.52 71.01 77.07 77.47 76.61 71.81 7.52%
EPS -1.64 2.14 3.56 8.41 8.89 9.84 10.64 -
DPS 0.00 0.00 0.00 15.00 6.67 10.00 0.00 -
NAPS 1.03 1.05 1.12 1.12 1.12 1.14 1.19 -9.15%
Adjusted Per Share Value based on latest NOSH - 60,172
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 40.03 35.80 35.49 38.53 38.71 38.32 35.96 7.38%
EPS -0.82 1.07 1.78 4.21 4.44 4.92 5.33 -
DPS 0.00 0.00 0.00 7.50 3.33 5.00 0.00 -
NAPS 0.5148 0.5256 0.5598 0.56 0.5596 0.5702 0.5959 -9.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.80 1.72 1.90 1.86 1.79 1.86 1.55 -
P/RPS 2.25 2.40 2.68 2.41 2.31 2.43 2.16 2.75%
P/EPS -109.76 80.37 53.37 22.12 20.13 18.90 14.57 -
EY -0.91 1.24 1.87 4.52 4.97 5.29 6.86 -
DY 0.00 0.00 0.00 8.06 3.72 5.38 0.00 -
P/NAPS 1.75 1.64 1.70 1.66 1.60 1.63 1.30 21.85%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 20/05/04 26/02/04 18/11/03 19/08/03 20/05/03 -
Price 1.72 1.83 1.80 1.94 1.78 1.88 1.62 -
P/RPS 2.15 2.56 2.53 2.52 2.30 2.45 2.26 -3.26%
P/EPS -104.88 85.51 50.56 23.07 20.01 19.11 15.23 -
EY -0.95 1.17 1.98 4.34 5.00 5.23 6.57 -
DY 0.00 0.00 0.00 7.73 3.75 5.32 0.00 -
P/NAPS 1.67 1.74 1.61 1.73 1.59 1.65 1.36 14.62%

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