[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -128.39%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 477,369 307,557 149,898 627,363 454,762 287,120 138,292 128.23%
PBT -12,650 -13,613 -6,141 -13,412 -7,360 -8,396 -5,549 73.12%
Tax -769 -254 -313 -1,470 844 685 -451 42.67%
NP -13,419 -13,867 -6,454 -14,882 -6,516 -7,711 -6,000 70.93%
-
NP to SH -13,419 -13,867 -6,454 -14,882 -6,516 -7,711 -6,000 70.93%
-
Tax Rate - - - - - - - -
Total Cost 490,788 321,424 156,352 642,245 461,278 294,831 144,292 126.00%
-
Net Worth 236,492 232,891 240,094 249,697 258,101 254,499 249,697 -3.55%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 236,492 232,891 240,094 249,697 258,101 254,499 249,697 -3.55%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -2.81% -4.51% -4.31% -2.37% -1.43% -2.69% -4.34% -
ROE -5.67% -5.95% -2.69% -5.96% -2.52% -3.03% -2.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 397.65 256.20 124.87 522.60 378.82 239.17 115.20 128.22%
EPS -11.18 -11.55 -5.38 -12.40 -5.43 -6.42 -5.00 70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 2.00 2.08 2.15 2.12 2.08 -3.55%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 397.65 256.20 124.87 522.60 378.82 239.17 115.20 128.22%
EPS -11.18 -11.55 -5.38 -12.40 -5.43 -6.42 -5.00 70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 2.00 2.08 2.15 2.12 2.08 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.10 1.08 1.08 1.00 1.03 1.10 1.10 -
P/RPS 0.28 0.42 0.86 0.19 0.27 0.46 0.95 -55.67%
P/EPS -9.84 -9.35 -20.09 -8.07 -18.98 -17.13 -22.01 -41.50%
EY -10.16 -10.70 -4.98 -12.40 -5.27 -5.84 -4.54 71.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.54 0.48 0.48 0.52 0.53 3.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 21/05/19 20/02/19 21/11/18 20/08/18 23/05/18 -
Price 1.17 1.15 1.10 1.34 0.87 1.16 1.18 -
P/RPS 0.29 0.45 0.88 0.26 0.23 0.49 1.02 -56.72%
P/EPS -10.47 -9.96 -20.46 -10.81 -16.03 -18.06 -23.61 -41.81%
EY -9.55 -10.04 -4.89 -9.25 -6.24 -5.54 -4.24 71.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.55 0.64 0.40 0.55 0.57 2.32%

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