[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 56.63%
YoY- -7.57%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 647,469 477,369 307,557 149,898 627,363 454,762 287,120 71.70%
PBT -8,284 -12,650 -13,613 -6,141 -13,412 -7,360 -8,396 -0.88%
Tax -2,223 -769 -254 -313 -1,470 844 685 -
NP -10,507 -13,419 -13,867 -6,454 -14,882 -6,516 -7,711 22.83%
-
NP to SH -10,507 -13,419 -13,867 -6,454 -14,882 -6,516 -7,711 22.83%
-
Tax Rate - - - - - - - -
Total Cost 657,976 490,788 321,424 156,352 642,245 461,278 294,831 70.52%
-
Net Worth 236,492 236,492 232,891 240,094 249,697 258,101 254,499 -4.76%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 236,492 236,492 232,891 240,094 249,697 258,101 254,499 -4.76%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.62% -2.81% -4.51% -4.31% -2.37% -1.43% -2.69% -
ROE -4.44% -5.67% -5.95% -2.69% -5.96% -2.52% -3.03% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 539.35 397.65 256.20 124.87 522.60 378.82 239.17 71.71%
EPS -8.75 -11.18 -11.55 -5.38 -12.40 -5.43 -6.42 22.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.97 1.94 2.00 2.08 2.15 2.12 -4.76%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 539.35 397.65 256.20 124.87 522.60 378.82 239.17 71.71%
EPS -8.75 -11.18 -11.55 -5.38 -12.40 -5.43 -6.42 22.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.97 1.94 2.00 2.08 2.15 2.12 -4.76%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.16 1.10 1.08 1.08 1.00 1.03 1.10 -
P/RPS 0.22 0.28 0.42 0.86 0.19 0.27 0.46 -38.76%
P/EPS -13.25 -9.84 -9.35 -20.09 -8.07 -18.98 -17.13 -15.69%
EY -7.55 -10.16 -10.70 -4.98 -12.40 -5.27 -5.84 18.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.56 0.54 0.48 0.48 0.52 8.75%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 20/11/19 21/08/19 21/05/19 20/02/19 21/11/18 20/08/18 -
Price 1.15 1.17 1.15 1.10 1.34 0.87 1.16 -
P/RPS 0.21 0.29 0.45 0.88 0.26 0.23 0.49 -43.06%
P/EPS -13.14 -10.47 -9.96 -20.46 -10.81 -16.03 -18.06 -19.05%
EY -7.61 -9.55 -10.04 -4.89 -9.25 -6.24 -5.54 23.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.59 0.55 0.64 0.40 0.55 3.59%

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