[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1099.84%
YoY- -1155.1%
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 768,093 771,060 744,472 678,221 651,182 728,846 730,076 3.43%
PBT -3,377 -3,428 4,860 -124,106 -8,277 10,496 18,492 -
Tax -2,336 -2,466 -2,356 -1,957 -2,229 -2,914 -3,808 -27.78%
NP -5,713 -5,894 2,504 -126,063 -10,506 7,582 14,684 -
-
NP to SH -5,713 -5,894 2,504 -126,063 -10,506 7,582 14,684 -
-
Tax Rate - - 48.48% - - 27.76% 20.59% -
Total Cost 773,806 776,954 741,968 804,284 661,689 721,264 715,392 5.36%
-
Net Worth 123,648 124,848 126,049 128,450 246,096 254,499 253,299 -37.97%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 123,648 124,848 126,049 128,450 246,096 254,499 253,299 -37.97%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -0.74% -0.76% 0.34% -18.59% -1.61% 1.04% 2.01% -
ROE -4.62% -4.72% 1.99% -98.14% -4.27% 2.98% 5.80% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 639.83 642.30 620.15 564.96 542.44 607.13 608.16 3.43%
EPS -4.76 -4.90 2.08 -105.01 -8.75 6.32 12.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.05 1.07 2.05 2.12 2.11 -37.97%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 639.83 642.30 620.15 564.96 542.44 607.13 608.16 3.43%
EPS -4.76 -4.90 2.08 -105.01 -8.75 6.32 12.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.05 1.07 2.05 2.12 2.11 -37.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.04 1.27 1.20 1.27 1.32 1.38 1.35 -
P/RPS 0.16 0.20 0.19 0.22 0.24 0.23 0.22 -19.11%
P/EPS -21.85 -25.87 57.53 -1.21 -15.08 21.85 11.04 -
EY -4.58 -3.87 1.74 -82.69 -6.63 4.58 9.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.22 1.14 1.19 0.64 0.65 0.64 35.51%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 25/08/21 27/05/21 -
Price 0.975 0.925 1.01 1.20 1.33 1.37 1.21 -
P/RPS 0.15 0.14 0.16 0.21 0.25 0.23 0.20 -17.43%
P/EPS -20.49 -18.84 48.42 -1.14 -15.20 21.69 9.89 -
EY -4.88 -5.31 2.07 -87.51 -6.58 4.61 10.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.96 1.12 0.65 0.65 0.57 40.52%

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