[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -36.5%
YoY- 161.01%
Quarter Report
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 98,775 71,823 44,993 21,752 79,269 58,426 36,867 92.55%
PBT 2,204 2,737 1,603 601 1,502 -383 -973 -
Tax -295 -521 -367 -227 -913 -121 120 -
NP 1,909 2,216 1,236 374 589 -504 -853 -
-
NP to SH 1,909 2,216 1,236 374 589 -504 -853 -
-
Tax Rate 13.38% 19.04% 22.89% 37.77% 60.79% - - -
Total Cost 96,866 69,607 43,757 21,378 78,680 58,930 37,720 87.20%
-
Net Worth 63,033 63,056 62,399 62,132 61,800 60,600 60,070 3.25%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 63,033 63,056 62,399 62,132 61,800 60,600 60,070 3.25%
NOSH 60,031 60,054 60,000 60,322 60,000 60,000 60,070 -0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.93% 3.09% 2.75% 1.72% 0.74% -0.86% -2.31% -
ROE 3.03% 3.51% 1.98% 0.60% 0.95% -0.83% -1.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 164.54 119.60 74.99 36.06 132.11 97.38 61.37 92.64%
EPS 3.18 3.69 2.06 0.62 0.98 -0.84 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.04 1.03 1.03 1.01 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 60,322
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 82.28 59.83 37.48 18.12 66.03 48.67 30.71 92.55%
EPS 1.59 1.85 1.03 0.31 0.49 -0.42 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5251 0.5253 0.5198 0.5176 0.5148 0.5048 0.5004 3.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.90 0.75 0.83 0.96 1.17 1.38 1.28 -
P/RPS 0.55 0.63 1.11 2.66 0.89 1.42 2.09 -58.83%
P/EPS 28.30 20.33 40.29 154.84 119.19 -164.29 -90.14 -
EY 3.53 4.92 2.48 0.65 0.84 -0.61 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.71 0.80 0.93 1.14 1.37 1.28 -23.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 29/11/05 25/08/05 -
Price 0.97 0.74 0.91 1.03 1.01 1.21 1.20 -
P/RPS 0.59 0.62 1.21 2.86 0.76 1.24 1.96 -54.98%
P/EPS 30.50 20.05 44.17 166.13 102.89 -144.05 -84.51 -
EY 3.28 4.99 2.26 0.60 0.97 -0.69 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.70 0.88 1.00 0.98 1.20 1.20 -16.19%

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