[BOXPAK] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -43.79%
YoY- -367.86%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 287,120 138,292 552,752 402,402 258,157 122,869 500,712 -31.04%
PBT -8,396 -5,549 -15,492 -13,308 -9,121 -5,247 530 -
Tax 685 -451 138 -1,229 -989 -535 -1,383 -
NP -7,711 -6,000 -15,354 -14,537 -10,110 -5,782 -853 335.70%
-
NP to SH -7,711 -6,000 -15,354 -14,537 -10,110 -5,782 -853 335.70%
-
Tax Rate - - - - - - 260.94% -
Total Cost 294,831 144,292 568,106 416,939 268,267 128,651 501,565 -29.89%
-
Net Worth 254,499 249,697 264,101 272,504 279,707 286,909 181,586 25.31%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 254,499 249,697 264,101 272,504 279,707 286,909 181,586 25.31%
NOSH 120,047 120,047 120,046 120,046 120,046 120,046 59,929 59.10%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.69% -4.34% -2.78% -3.61% -3.92% -4.71% -0.17% -
ROE -3.03% -2.40% -5.81% -5.33% -3.61% -2.02% -0.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 239.17 115.20 460.45 335.21 215.05 102.35 835.50 -56.66%
EPS -6.42 -5.00 -12.79 -12.11 -8.42 -4.82 -1.42 174.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.08 2.20 2.27 2.33 2.39 3.03 -21.23%
Adjusted Per Share Value based on latest NOSH - 120,046
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 239.17 115.20 460.45 335.20 215.05 102.35 417.10 -31.04%
EPS -6.42 -5.00 -12.79 -12.11 -8.42 -4.82 -0.71 335.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.08 2.20 2.27 2.33 2.39 1.5126 25.31%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.10 1.10 1.25 1.47 1.70 1.78 2.10 -
P/RPS 0.46 0.95 0.27 0.44 0.79 1.74 0.25 50.32%
P/EPS -17.13 -22.01 -9.77 -12.14 -20.19 -36.96 -147.54 -76.29%
EY -5.84 -4.54 -10.23 -8.24 -4.95 -2.71 -0.68 321.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.57 0.65 0.73 0.74 0.69 -17.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 23/05/18 21/02/18 22/11/17 23/08/17 19/05/17 22/02/17 -
Price 1.16 1.18 1.22 1.33 1.60 1.73 1.93 -
P/RPS 0.49 1.02 0.26 0.40 0.74 1.69 0.23 65.79%
P/EPS -18.06 -23.61 -9.54 -10.98 -19.00 -35.92 -135.60 -74.01%
EY -5.54 -4.24 -10.48 -9.10 -5.26 -2.78 -0.74 284.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.55 0.59 0.69 0.72 0.64 -9.63%

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