[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 20.78%
YoY- -1700.0%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 606,349 574,240 553,168 552,752 536,536 516,314 491,476 15.01%
PBT -9,813 -16,792 -22,196 -15,492 -17,744 -18,242 -20,988 -39.73%
Tax 1,125 1,370 -1,804 138 -1,638 -1,978 -2,140 -
NP -8,688 -15,422 -24,000 -15,354 -19,382 -20,220 -23,128 -47.90%
-
NP to SH -8,688 -15,422 -24,000 -15,354 -19,382 -20,220 -23,128 -47.90%
-
Tax Rate - - - - - - - -
Total Cost 615,037 589,662 577,168 568,106 555,918 536,534 514,604 12.60%
-
Net Worth 258,101 254,499 249,697 264,101 272,504 279,707 286,909 -6.80%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 258,101 254,499 249,697 264,101 272,504 279,707 286,909 -6.80%
NOSH 120,047 120,047 120,047 120,046 120,046 120,046 120,046 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -1.43% -2.69% -4.34% -2.78% -3.61% -3.92% -4.71% -
ROE -3.37% -6.06% -9.61% -5.81% -7.11% -7.23% -8.06% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 505.09 478.35 460.79 460.45 446.94 430.10 409.41 15.01%
EPS -7.24 -12.84 -20.00 -12.79 -16.15 -16.84 -19.28 -47.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.12 2.08 2.20 2.27 2.33 2.39 -6.80%
Adjusted Per Share Value based on latest NOSH - 120,046
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 505.09 478.35 460.79 460.45 446.94 430.09 409.40 15.01%
EPS -7.24 -12.84 -20.00 -12.79 -16.15 -16.84 -19.27 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.12 2.08 2.20 2.27 2.33 2.39 -6.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.03 1.10 1.10 1.25 1.47 1.70 1.78 -
P/RPS 0.20 0.23 0.24 0.27 0.33 0.40 0.43 -39.94%
P/EPS -14.23 -8.56 -5.50 -9.77 -9.10 -10.09 -9.24 33.32%
EY -7.03 -11.68 -18.17 -10.23 -10.98 -9.91 -10.82 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.53 0.57 0.65 0.73 0.74 -25.04%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 20/08/18 23/05/18 21/02/18 22/11/17 23/08/17 19/05/17 -
Price 0.87 1.16 1.18 1.22 1.33 1.60 1.73 -
P/RPS 0.17 0.24 0.26 0.26 0.30 0.37 0.42 -45.25%
P/EPS -12.02 -9.03 -5.90 -9.54 -8.24 -9.50 -8.98 21.43%
EY -8.32 -11.07 -16.94 -10.48 -12.14 -10.53 -11.14 -17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.57 0.55 0.59 0.69 0.72 -32.39%

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