[BOXPAK] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 45.98%
YoY- -13.17%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 22,999 10,792 45,965 35,066 23,032 11,746 53,122 -42.85%
PBT 4,385 2,384 8,977 7,573 5,199 2,882 11,505 -47.52%
Tax -1,431 -785 -2,061 -2,439 -1,682 -952 -3,727 -47.26%
NP 2,954 1,599 6,916 5,134 3,517 1,930 7,778 -47.64%
-
NP to SH 2,954 1,599 6,916 5,134 3,517 1,930 7,778 -47.64%
-
Tax Rate 32.63% 32.93% 22.96% 32.21% 32.35% 33.03% 32.39% -
Total Cost 20,045 9,193 39,049 29,932 19,515 9,816 45,344 -42.05%
-
Net Worth 68,446 71,534 68,429 39,999 74,821 67,130 65,351 3.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,002 - 9,003 1,999 2,000 - 8,018 -48.14%
Div Payout % 101.63% - 130.19% 38.96% 56.88% - 103.09% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 68,446 71,534 68,429 39,999 74,821 67,130 65,351 3.14%
NOSH 60,040 60,112 60,025 39,999 40,011 39,958 40,092 30.99%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.84% 14.82% 15.05% 14.64% 15.27% 16.43% 14.64% -
ROE 4.32% 2.24% 10.11% 12.84% 4.70% 2.88% 11.90% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.31 17.95 76.58 87.67 57.56 29.40 132.50 -56.37%
EPS 4.92 2.66 11.52 8.55 8.79 4.83 19.40 -60.03%
DPS 5.00 0.00 15.00 5.00 5.00 0.00 20.00 -60.41%
NAPS 1.14 1.19 1.14 1.00 1.87 1.68 1.63 -21.26%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.16 8.99 38.29 29.21 19.19 9.78 44.25 -42.85%
EPS 2.46 1.33 5.76 4.28 2.93 1.61 6.48 -47.66%
DPS 2.50 0.00 7.50 1.67 1.67 0.00 6.68 -48.16%
NAPS 0.5702 0.5959 0.57 0.3332 0.6233 0.5592 0.5444 3.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.86 1.55 1.59 2.73 3.00 3.06 2.58 -
P/RPS 4.86 8.63 2.08 3.11 5.21 10.41 1.95 84.13%
P/EPS 37.80 58.27 13.80 21.27 34.13 63.35 13.30 101.02%
EY 2.65 1.72 7.25 4.70 2.93 1.58 7.52 -50.20%
DY 2.69 0.00 9.43 1.83 1.67 0.00 7.75 -50.70%
P/NAPS 1.63 1.30 1.39 2.73 1.60 1.82 1.58 2.10%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 20/05/03 27/02/03 29/11/02 20/08/02 21/05/02 27/02/02 -
Price 1.88 1.62 1.56 1.62 3.08 3.30 2.14 -
P/RPS 4.91 9.02 2.04 1.85 5.35 11.23 1.62 109.85%
P/EPS 38.21 60.90 13.54 12.62 35.04 68.32 11.03 129.46%
EY 2.62 1.64 7.39 7.92 2.85 1.46 9.07 -56.40%
DY 2.66 0.00 9.62 3.09 1.62 0.00 9.35 -56.84%
P/NAPS 1.65 1.36 1.37 1.62 1.65 1.96 1.31 16.67%

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