[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -577.84%
YoY- -520.82%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 552,752 402,402 258,157 122,869 500,712 367,217 243,515 72.45%
PBT -15,492 -13,308 -9,121 -5,247 530 4,166 3,478 -
Tax 138 -1,229 -989 -535 -1,383 1,261 -1,335 -
NP -15,354 -14,537 -10,110 -5,782 -853 5,427 2,143 -
-
NP to SH -15,354 -14,537 -10,110 -5,782 -853 5,427 2,143 -
-
Tax Rate - - - - 260.94% -30.27% 38.38% -
Total Cost 568,106 416,939 268,267 128,651 501,565 361,790 241,372 76.66%
-
Net Worth 264,101 272,504 279,707 286,909 181,586 178,868 171,680 33.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 264,101 272,504 279,707 286,909 181,586 178,868 171,680 33.15%
NOSH 120,046 120,046 120,046 120,046 59,929 60,023 60,028 58.53%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -2.78% -3.61% -3.92% -4.71% -0.17% 1.48% 0.88% -
ROE -5.81% -5.33% -3.61% -2.02% -0.47% 3.03% 1.25% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 460.45 335.21 215.05 102.35 835.50 611.79 405.67 8.78%
EPS -12.79 -12.11 -8.42 -4.82 -1.42 9.04 3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.27 2.33 2.39 3.03 2.98 2.86 -16.00%
Adjusted Per Share Value based on latest NOSH - 120,046
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 460.45 335.20 215.05 102.35 417.10 305.89 202.85 72.46%
EPS -12.79 -12.11 -8.42 -4.82 -0.71 4.52 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.27 2.33 2.39 1.5126 1.49 1.4301 33.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.25 1.47 1.70 1.78 2.10 2.04 2.45 -
P/RPS 0.27 0.44 0.79 1.74 0.25 0.33 0.60 -41.19%
P/EPS -9.77 -12.14 -20.19 -36.96 -147.54 22.56 68.63 -
EY -10.23 -8.24 -4.95 -2.71 -0.68 4.43 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.73 0.74 0.69 0.68 0.86 -23.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 22/11/17 23/08/17 19/05/17 22/02/17 15/11/16 16/08/16 -
Price 1.22 1.33 1.60 1.73 1.93 2.03 2.31 -
P/RPS 0.26 0.40 0.74 1.69 0.23 0.33 0.57 -40.65%
P/EPS -9.54 -10.98 -19.00 -35.92 -135.60 22.45 64.71 -
EY -10.48 -9.10 -5.26 -2.78 -0.74 4.45 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.69 0.72 0.64 0.68 0.81 -22.69%

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