[BOXPAK] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 86.14%
YoY- 94.36%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 650,860 618,282 579,788 588,496 647,469 636,492 615,114 3.81%
PBT 15,704 11,228 1,788 520 -8,284 -16,866 -27,226 -
Tax -3,756 -3,098 -2,220 -1,976 -2,223 -1,025 -508 277.23%
NP 11,948 8,129 -432 -1,456 -10,507 -17,892 -27,734 -
-
NP to SH 11,948 8,129 -432 -1,456 -10,507 -17,892 -27,734 -
-
Tax Rate 23.92% 27.59% 124.16% 380.00% - - - -
Total Cost 638,912 610,153 580,220 589,952 657,976 654,384 642,848 -0.40%
-
Net Worth 243,695 242,494 241,294 240,094 236,492 236,492 232,891 3.05%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 243,695 242,494 241,294 240,094 236,492 236,492 232,891 3.05%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.84% 1.31% -0.07% -0.25% -1.62% -2.81% -4.51% -
ROE 4.90% 3.35% -0.18% -0.61% -4.44% -7.57% -11.91% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 542.17 515.03 482.97 490.22 539.35 530.20 512.39 3.82%
EPS 9.95 6.77 -0.36 -1.20 -8.75 -14.91 -23.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.02 2.01 2.00 1.97 1.97 1.94 3.05%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 542.17 515.03 482.97 490.22 539.35 530.20 512.39 3.82%
EPS 9.95 6.77 -0.36 -1.20 -8.75 -14.91 -23.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.02 2.01 2.00 1.97 1.97 1.94 3.05%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.34 1.07 1.12 0.85 1.16 1.10 1.08 -
P/RPS 0.25 0.21 0.23 0.17 0.22 0.21 0.21 12.26%
P/EPS 13.46 15.80 -311.23 -70.08 -13.25 -7.38 -4.67 -
EY 7.43 6.33 -0.32 -1.43 -7.55 -13.55 -21.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.53 0.56 0.43 0.59 0.56 0.56 11.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 02/06/20 26/02/20 20/11/19 21/08/19 -
Price 1.50 1.20 1.08 1.36 1.15 1.17 1.15 -
P/RPS 0.28 0.23 0.22 0.28 0.21 0.22 0.22 17.35%
P/EPS 15.07 17.72 -300.12 -112.13 -13.14 -7.85 -4.98 -
EY 6.64 5.64 -0.33 -0.89 -7.61 -12.74 -20.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.54 0.68 0.58 0.59 0.59 16.22%

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