[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -41.38%
YoY- 95.19%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 477,903 311,831 157,463 765,774 576,070 385,530 186,118 87.40%
PBT -7,660 -7,616 -4,030 -2,905 -2,533 -1,714 1,215 -
Tax -1,789 -1,186 -452 -3,153 -1,752 -1,233 -589 109.58%
NP -9,449 -8,802 -4,482 -6,058 -4,285 -2,947 626 -
-
NP to SH -9,449 -8,802 -4,482 -6,058 -4,285 -2,947 626 -
-
Tax Rate - - - - - - 48.48% -
Total Cost 487,352 320,633 161,945 771,832 580,355 388,477 185,492 90.29%
-
Net Worth 110,443 115,245 116,445 120,047 123,648 124,848 126,049 -8.42%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 110,443 115,245 116,445 120,047 123,648 124,848 126,049 -8.42%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -1.98% -2.82% -2.85% -0.79% -0.74% -0.76% 0.34% -
ROE -8.56% -7.64% -3.85% -5.05% -3.47% -2.36% 0.50% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 398.10 259.76 131.17 637.90 479.87 321.15 155.04 87.40%
EPS -7.87 -7.33 -3.73 -5.05 -3.57 -2.45 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.96 0.97 1.00 1.03 1.04 1.05 -8.42%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 398.10 259.76 131.17 637.90 479.87 321.15 155.04 87.40%
EPS -7.87 -7.33 -3.73 -5.05 -3.57 -2.45 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.96 0.97 1.00 1.03 1.04 1.05 -8.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.835 0.83 0.86 0.87 1.04 1.27 1.20 -
P/RPS 0.21 0.32 0.66 0.14 0.22 0.40 0.77 -57.91%
P/EPS -10.61 -11.32 -23.03 -17.24 -29.14 -51.73 230.12 -
EY -9.43 -8.83 -4.34 -5.80 -3.43 -1.93 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.89 0.87 1.01 1.22 1.14 -13.93%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 24/08/23 25/05/23 23/02/23 23/11/22 24/08/22 25/05/22 -
Price 0.87 0.875 0.825 0.865 0.975 0.925 1.01 -
P/RPS 0.22 0.34 0.63 0.14 0.20 0.29 0.65 -51.40%
P/EPS -11.05 -11.93 -22.10 -17.14 -27.32 -37.68 193.69 -
EY -9.05 -8.38 -4.53 -5.83 -3.66 -2.65 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.85 0.87 0.95 0.89 0.96 -0.69%

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