[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 41.28%
YoY- 29.4%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 618,282 579,788 588,496 647,469 636,492 615,114 599,592 2.06%
PBT 11,228 1,788 520 -8,284 -16,866 -27,226 -24,564 -
Tax -3,098 -2,220 -1,976 -2,223 -1,025 -508 -1,252 82.64%
NP 8,129 -432 -1,456 -10,507 -17,892 -27,734 -25,816 -
-
NP to SH 8,129 -432 -1,456 -10,507 -17,892 -27,734 -25,816 -
-
Tax Rate 27.59% 124.16% 380.00% - - - - -
Total Cost 610,153 580,220 589,952 657,976 654,384 642,848 625,408 -1.62%
-
Net Worth 242,494 241,294 240,094 236,492 236,492 232,891 240,094 0.66%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 242,494 241,294 240,094 236,492 236,492 232,891 240,094 0.66%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.31% -0.07% -0.25% -1.62% -2.81% -4.51% -4.31% -
ROE 3.35% -0.18% -0.61% -4.44% -7.57% -11.91% -10.75% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 515.03 482.97 490.22 539.35 530.20 512.39 499.46 2.06%
EPS 6.77 -0.36 -1.20 -8.75 -14.91 -23.10 -21.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.01 2.00 1.97 1.97 1.94 2.00 0.66%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 515.03 482.97 490.22 539.35 530.20 512.39 499.46 2.06%
EPS 6.77 -0.36 -1.20 -8.75 -14.91 -23.10 -21.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.01 2.00 1.97 1.97 1.94 2.00 0.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.07 1.12 0.85 1.16 1.10 1.08 1.08 -
P/RPS 0.21 0.23 0.17 0.22 0.21 0.21 0.22 -3.04%
P/EPS 15.80 -311.23 -70.08 -13.25 -7.38 -4.67 -5.02 -
EY 6.33 -0.32 -1.43 -7.55 -13.55 -21.39 -19.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.43 0.59 0.56 0.56 0.54 -1.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 02/06/20 26/02/20 20/11/19 21/08/19 21/05/19 -
Price 1.20 1.08 1.36 1.15 1.17 1.15 1.10 -
P/RPS 0.23 0.22 0.28 0.21 0.22 0.22 0.22 2.99%
P/EPS 17.72 -300.12 -112.13 -13.14 -7.85 -4.98 -5.12 -
EY 5.64 -0.33 -0.89 -7.61 -12.74 -20.09 -19.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.68 0.58 0.59 0.59 0.55 4.77%

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