[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 95.97%
YoY- 213.71%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 488,387 364,423 182,519 650,860 463,712 289,894 147,124 122.36%
PBT -6,208 5,248 4,623 15,704 8,421 894 130 -
Tax -1,672 -1,457 -952 -3,756 -2,324 -1,110 -494 125.26%
NP -7,880 3,791 3,671 11,948 6,097 -216 -364 675.30%
-
NP to SH -7,880 3,791 3,671 11,948 6,097 -216 -364 675.30%
-
Tax Rate - 27.76% 20.59% 23.92% 27.60% 124.16% 380.00% -
Total Cost 496,267 360,632 178,848 638,912 457,615 290,110 147,488 124.38%
-
Net Worth 246,096 254,499 253,299 243,695 242,494 241,294 240,094 1.65%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 246,096 254,499 253,299 243,695 242,494 241,294 240,094 1.65%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1.61% 1.04% 2.01% 1.84% 1.31% -0.07% -0.25% -
ROE -3.20% 1.49% 1.45% 4.90% 2.51% -0.09% -0.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 406.83 303.57 152.04 542.17 386.28 241.48 122.56 122.36%
EPS -6.56 3.16 3.06 9.95 5.08 -0.18 -0.30 680.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.12 2.11 2.03 2.02 2.01 2.00 1.65%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 406.83 303.57 152.04 542.17 386.28 241.48 122.56 122.36%
EPS -6.56 3.16 3.06 9.95 5.08 -0.18 -0.30 680.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.12 2.11 2.03 2.02 2.01 2.00 1.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.32 1.38 1.35 1.34 1.07 1.12 0.85 -
P/RPS 0.32 0.45 0.89 0.25 0.28 0.46 0.69 -40.05%
P/EPS -20.11 43.70 44.15 13.46 21.07 -622.47 -280.33 -82.70%
EY -4.97 2.29 2.27 7.43 4.75 -0.16 -0.36 474.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.64 0.66 0.53 0.56 0.43 30.32%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 27/05/21 24/02/21 25/11/20 26/08/20 02/06/20 -
Price 1.33 1.37 1.21 1.50 1.20 1.08 1.36 -
P/RPS 0.33 0.45 0.80 0.28 0.31 0.45 1.11 -55.42%
P/EPS -20.26 43.38 39.57 15.07 23.63 -600.24 -448.53 -87.29%
EY -4.94 2.31 2.53 6.64 4.23 -0.17 -0.22 694.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.57 0.74 0.59 0.54 0.68 -2.96%

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