[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -71.29%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 636,492 615,114 599,592 627,363 606,349 574,240 553,168 9.79%
PBT -16,866 -27,226 -24,564 -13,412 -9,813 -16,792 -22,196 -16.71%
Tax -1,025 -508 -1,252 -1,470 1,125 1,370 -1,804 -31.37%
NP -17,892 -27,734 -25,816 -14,882 -8,688 -15,422 -24,000 -17.76%
-
NP to SH -17,892 -27,734 -25,816 -14,882 -8,688 -15,422 -24,000 -17.76%
-
Tax Rate - - - - - - - -
Total Cost 654,384 642,848 625,408 642,245 615,037 589,662 577,168 8.72%
-
Net Worth 236,492 232,891 240,094 249,697 258,101 254,499 249,697 -3.55%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 236,492 232,891 240,094 249,697 258,101 254,499 249,697 -3.55%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -2.81% -4.51% -4.31% -2.37% -1.43% -2.69% -4.34% -
ROE -7.57% -11.91% -10.75% -5.96% -3.37% -6.06% -9.61% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 530.20 512.39 499.46 522.60 505.09 478.35 460.79 9.79%
EPS -14.91 -23.10 -21.52 -12.40 -7.24 -12.84 -20.00 -17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 2.00 2.08 2.15 2.12 2.08 -3.55%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 530.20 512.39 499.46 522.60 505.09 478.35 460.79 9.79%
EPS -14.91 -23.10 -21.52 -12.40 -7.24 -12.84 -20.00 -17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 2.00 2.08 2.15 2.12 2.08 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.10 1.08 1.08 1.00 1.03 1.10 1.10 -
P/RPS 0.21 0.21 0.22 0.19 0.20 0.23 0.24 -8.50%
P/EPS -7.38 -4.67 -5.02 -8.07 -14.23 -8.56 -5.50 21.63%
EY -13.55 -21.39 -19.91 -12.40 -7.03 -11.68 -18.17 -17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.54 0.48 0.48 0.52 0.53 3.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 21/05/19 20/02/19 21/11/18 20/08/18 23/05/18 -
Price 1.17 1.15 1.10 1.34 0.87 1.16 1.18 -
P/RPS 0.22 0.22 0.22 0.26 0.17 0.24 0.26 -10.53%
P/EPS -7.85 -4.98 -5.12 -10.81 -12.02 -9.03 -5.90 20.94%
EY -12.74 -20.09 -19.55 -9.25 -8.32 -11.07 -16.94 -17.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.55 0.64 0.40 0.55 0.57 2.32%

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