[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 19.44%
YoY- -31.12%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 40,338 26,937 13,698 52,187 38,925 24,797 10,755 141.20%
PBT 8,609 5,191 2,285 7,094 5,309 3,361 1,007 317.55%
Tax -2,696 -1,628 -728 -2,148 -1,168 -779 -389 263.07%
NP 5,913 3,563 1,557 4,946 4,141 2,582 618 350.07%
-
NP to SH 5,913 3,563 1,557 4,946 4,141 2,582 618 350.07%
-
Tax Rate 31.32% 31.36% 31.86% 30.28% 22.00% 23.18% 38.63% -
Total Cost 34,425 23,374 12,141 47,241 34,784 22,215 10,137 125.76%
-
Net Worth 69,118 66,856 66,272 64,617 69,680 69,515 70,040 -0.87%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 2,001 - 5,983 - - - -
Div Payout % - 56.18% - 120.97% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 69,118 66,856 66,272 64,617 69,680 69,515 70,040 -0.87%
NOSH 39,952 40,033 39,923 39,887 39,817 39,723 41,200 -2.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 14.66% 13.23% 11.37% 9.48% 10.64% 10.41% 5.75% -
ROE 8.55% 5.33% 2.35% 7.65% 5.94% 3.71% 0.88% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 100.96 67.29 34.31 130.84 97.76 62.42 26.10 146.21%
EPS 14.80 8.90 3.90 12.40 10.40 6.50 1.50 359.38%
DPS 0.00 5.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.73 1.67 1.66 1.62 1.75 1.75 1.70 1.17%
Adjusted Per Share Value based on latest NOSH - 40,250
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 33.60 22.44 11.41 43.47 32.42 20.66 8.96 141.17%
EPS 4.93 2.97 1.30 4.12 3.45 2.15 0.51 353.16%
DPS 0.00 1.67 0.00 4.98 0.00 0.00 0.00 -
NAPS 0.5758 0.5569 0.5521 0.5383 0.5804 0.5791 0.5834 -0.86%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.02 2.30 1.83 2.08 2.65 2.70 3.48 -
P/RPS 2.00 3.42 5.33 1.59 2.71 4.33 13.33 -71.73%
P/EPS 13.65 25.84 46.92 16.77 25.48 41.54 232.00 -84.84%
EY 7.33 3.87 2.13 5.96 3.92 2.41 0.43 561.21%
DY 0.00 2.17 0.00 7.21 0.00 0.00 0.00 -
P/NAPS 1.17 1.38 1.10 1.28 1.51 1.54 2.05 -31.17%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 17/08/01 18/05/01 23/02/01 27/11/00 28/08/00 15/05/00 -
Price 2.30 2.35 2.10 1.92 2.56 2.14 4.04 -
P/RPS 2.28 3.49 6.12 1.47 2.62 3.43 15.48 -72.07%
P/EPS 15.54 26.40 53.85 15.48 24.62 32.92 269.33 -85.04%
EY 6.43 3.79 1.86 6.46 4.06 3.04 0.37 569.75%
DY 0.00 2.13 0.00 7.81 0.00 0.00 0.00 -
P/NAPS 1.33 1.41 1.27 1.19 1.46 1.22 2.38 -32.13%

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