[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -85.91%
YoY- -45.56%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 500,712 367,217 243,515 120,420 451,744 306,317 193,921 87.66%
PBT 530 4,166 3,478 2,356 11,697 11,643 7,979 -83.46%
Tax -1,383 1,261 -1,335 -982 -1,942 -2,234 -1,390 -0.33%
NP -853 5,427 2,143 1,374 9,755 9,409 6,589 -
-
NP to SH -853 5,427 2,143 1,374 9,755 9,409 6,589 -
-
Tax Rate 260.94% -30.27% 38.38% 41.68% 16.60% 19.19% 17.42% -
Total Cost 501,565 361,790 241,372 119,046 441,989 296,908 187,332 92.24%
-
Net Worth 181,586 178,868 171,680 176,400 177,090 178,819 160,824 8.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 181,586 178,868 171,680 176,400 177,090 178,819 160,824 8.39%
NOSH 59,929 60,023 60,028 60,000 60,030 60,006 60,009 -0.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -0.17% 1.48% 0.88% 1.14% 2.16% 3.07% 3.40% -
ROE -0.47% 3.03% 1.25% 0.78% 5.51% 5.26% 4.10% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 835.50 611.79 405.67 200.70 752.52 510.47 323.15 87.83%
EPS -1.42 9.04 3.57 2.29 16.25 15.68 10.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.98 2.86 2.94 2.95 2.98 2.68 8.48%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 417.10 305.89 202.85 100.31 376.31 255.16 161.54 87.66%
EPS -0.71 4.52 1.79 1.14 8.13 7.84 5.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5126 1.49 1.4301 1.4694 1.4752 1.4896 1.3397 8.38%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.10 2.04 2.45 2.58 2.84 2.44 2.39 -
P/RPS 0.25 0.33 0.60 1.29 0.38 0.48 0.74 -51.33%
P/EPS -147.54 22.56 68.63 112.66 17.48 15.56 21.77 -
EY -0.68 4.43 1.46 0.89 5.72 6.43 4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.86 0.88 0.96 0.82 0.89 -15.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 15/11/16 16/08/16 12/05/16 22/02/16 17/11/15 18/08/15 -
Price 1.93 2.03 2.31 2.50 2.84 2.92 2.25 -
P/RPS 0.23 0.33 0.57 1.25 0.38 0.57 0.70 -52.22%
P/EPS -135.60 22.45 64.71 109.17 17.48 18.62 20.49 -
EY -0.74 4.45 1.55 0.92 5.72 5.37 4.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.81 0.85 0.96 0.98 0.84 -16.51%

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