[BOXPAK] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 20.41%
YoY- -78.23%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 17,784 51,757 36,040 21,489 10,651 46,258 34,852 -36.11%
PBT -625 -879 -218 1,044 884 6,709 5,942 -
Tax 12 -600 -520 -401 -350 -1,661 -1,941 -
NP -613 -1,479 -738 643 534 5,048 4,001 -
-
NP to SH -613 -1,479 -738 643 534 5,048 4,001 -
-
Tax Rate - - - 38.41% 39.59% 24.76% 32.67% -
Total Cost 18,397 53,236 36,778 20,846 10,117 41,210 30,851 -29.13%
-
Net Worth 60,699 61,324 61,799 63,098 67,200 67,226 67,183 -6.53%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 9,003 2,999 -
Div Payout % - - - - - 178.36% 74.96% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 60,699 61,324 61,799 63,098 67,200 67,226 67,183 -6.53%
NOSH 60,098 60,121 59,999 60,093 60,000 60,023 59,985 0.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -3.45% -2.86% -2.05% 2.99% 5.01% 10.91% 11.48% -
ROE -1.01% -2.41% -1.19% 1.02% 0.79% 7.51% 5.96% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 29.59 86.09 60.07 35.76 17.75 77.07 58.10 -36.19%
EPS -1.02 -2.46 -1.23 1.07 0.89 8.41 6.67 -
DPS 0.00 0.00 0.00 0.00 0.00 15.00 5.00 -
NAPS 1.01 1.02 1.03 1.05 1.12 1.12 1.12 -6.65%
Adjusted Per Share Value based on latest NOSH - 60,555
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.81 43.11 30.02 17.90 8.87 38.53 29.03 -36.12%
EPS -0.51 -1.23 -0.61 0.54 0.44 4.21 3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 7.50 2.50 -
NAPS 0.5056 0.5108 0.5148 0.5256 0.5598 0.56 0.5596 -6.53%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.59 1.62 1.80 1.72 1.90 1.86 1.79 -
P/RPS 5.37 1.88 3.00 4.81 10.70 2.41 3.08 44.81%
P/EPS -155.88 -65.85 -146.34 160.75 213.48 22.12 26.84 -
EY -0.64 -1.52 -0.68 0.62 0.47 4.52 3.73 -
DY 0.00 0.00 0.00 0.00 0.00 8.06 2.79 -
P/NAPS 1.57 1.59 1.75 1.64 1.70 1.66 1.60 -1.25%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 25/11/04 19/08/04 20/05/04 26/02/04 18/11/03 -
Price 1.20 1.55 1.72 1.83 1.80 1.94 1.78 -
P/RPS 4.06 1.80 2.86 5.12 10.14 2.52 3.06 20.72%
P/EPS -117.65 -63.01 -139.84 171.03 202.25 23.07 26.69 -
EY -0.85 -1.59 -0.72 0.58 0.49 4.34 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 7.73 2.81 -
P/NAPS 1.19 1.52 1.67 1.74 1.61 1.73 1.59 -17.55%

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