[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -115.72%
YoY- -108.74%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 402,402 258,157 122,869 500,712 367,217 243,515 120,420 123.35%
PBT -13,308 -9,121 -5,247 530 4,166 3,478 2,356 -
Tax -1,229 -989 -535 -1,383 1,261 -1,335 -982 16.11%
NP -14,537 -10,110 -5,782 -853 5,427 2,143 1,374 -
-
NP to SH -14,537 -10,110 -5,782 -853 5,427 2,143 1,374 -
-
Tax Rate - - - 260.94% -30.27% 38.38% 41.68% -
Total Cost 416,939 268,267 128,651 501,565 361,790 241,372 119,046 130.44%
-
Net Worth 272,504 279,707 286,909 181,586 178,868 171,680 176,400 33.59%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 272,504 279,707 286,909 181,586 178,868 171,680 176,400 33.59%
NOSH 120,046 120,046 120,046 59,929 60,023 60,028 60,000 58.71%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -3.61% -3.92% -4.71% -0.17% 1.48% 0.88% 1.14% -
ROE -5.33% -3.61% -2.02% -0.47% 3.03% 1.25% 0.78% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 335.21 215.05 102.35 835.50 611.79 405.67 200.70 40.72%
EPS -12.11 -8.42 -4.82 -1.42 9.04 3.57 2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.33 2.39 3.03 2.98 2.86 2.94 -15.82%
Adjusted Per Share Value based on latest NOSH - 60,019
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 335.20 215.05 102.35 417.10 305.89 202.85 100.31 123.35%
EPS -12.11 -8.42 -4.82 -0.71 4.52 1.79 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.33 2.39 1.5126 1.49 1.4301 1.4694 33.60%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.47 1.70 1.78 2.10 2.04 2.45 2.58 -
P/RPS 0.44 0.79 1.74 0.25 0.33 0.60 1.29 -51.15%
P/EPS -12.14 -20.19 -36.96 -147.54 22.56 68.63 112.66 -
EY -8.24 -4.95 -2.71 -0.68 4.43 1.46 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.74 0.69 0.68 0.86 0.88 -18.27%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 19/05/17 22/02/17 15/11/16 16/08/16 12/05/16 -
Price 1.33 1.60 1.73 1.93 2.03 2.31 2.50 -
P/RPS 0.40 0.74 1.69 0.23 0.33 0.57 1.25 -53.18%
P/EPS -10.98 -19.00 -35.92 -135.60 22.45 64.71 109.17 -
EY -9.10 -5.26 -2.78 -0.74 4.45 1.55 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.72 0.64 0.68 0.81 0.85 -21.58%

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