[BOXPAK] QoQ Quarter Result on 30-Jun-2001 [#2]

Announcement Date
17-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 28.84%
YoY- 2.09%
Quarter Report
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 11,746 12,785 13,400 13,239 13,698 13,262 14,127 -11.58%
PBT 2,882 2,897 3,418 2,906 2,285 1,785 1,948 29.86%
Tax -952 -1,032 -1,068 -900 -728 -980 -389 81.70%
NP 1,930 1,865 2,350 2,006 1,557 805 1,559 15.30%
-
NP to SH 1,930 1,865 2,350 2,006 1,557 805 1,559 15.30%
-
Tax Rate 33.03% 35.62% 31.25% 30.97% 31.86% 54.90% 19.97% -
Total Cost 9,816 10,920 11,050 11,233 12,141 12,457 12,568 -15.20%
-
Net Worth 67,130 64,679 68,906 67,000 66,272 65,205 69,955 -2.71%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 5,952 - 2,006 - 6,037 - -
Div Payout % - 319.15% - 100.00% - 750.00% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 67,130 64,679 68,906 67,000 66,272 65,205 69,955 -2.71%
NOSH 39,958 39,680 39,830 40,120 39,923 40,250 39,974 -0.02%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 16.43% 14.59% 17.54% 15.15% 11.37% 6.07% 11.04% -
ROE 2.88% 2.88% 3.41% 2.99% 2.35% 1.23% 2.23% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 29.40 32.22 33.64 33.00 34.31 32.95 35.34 -11.55%
EPS 4.83 4.70 5.90 5.00 3.90 2.00 3.90 15.33%
DPS 0.00 15.00 0.00 5.00 0.00 15.00 0.00 -
NAPS 1.68 1.63 1.73 1.67 1.66 1.62 1.75 -2.68%
Adjusted Per Share Value based on latest NOSH - 40,120
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 9.78 10.65 11.16 11.03 11.41 11.05 11.77 -11.62%
EPS 1.61 1.55 1.96 1.67 1.30 0.67 1.30 15.33%
DPS 0.00 4.96 0.00 1.67 0.00 5.03 0.00 -
NAPS 0.5592 0.5388 0.574 0.5581 0.5521 0.5432 0.5827 -2.70%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.06 2.58 2.02 2.30 1.83 2.08 2.65 -
P/RPS 10.41 8.01 6.00 6.97 5.33 6.31 7.50 24.45%
P/EPS 63.35 54.89 34.24 46.00 46.92 104.00 67.95 -4.56%
EY 1.58 1.82 2.92 2.17 2.13 0.96 1.47 4.93%
DY 0.00 5.81 0.00 2.17 0.00 7.21 0.00 -
P/NAPS 1.82 1.58 1.17 1.38 1.10 1.28 1.51 13.26%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 21/05/02 27/02/02 16/11/01 17/08/01 18/05/01 23/02/01 27/11/00 -
Price 3.30 2.14 2.30 2.35 2.10 1.92 2.56 -
P/RPS 11.23 6.64 6.84 7.12 6.12 5.83 7.24 34.03%
P/EPS 68.32 45.53 38.98 47.00 53.85 96.00 65.64 2.70%
EY 1.46 2.20 2.57 2.13 1.86 1.04 1.52 -2.65%
DY 0.00 7.01 0.00 2.13 0.00 7.81 0.00 -
P/NAPS 1.96 1.31 1.33 1.41 1.27 1.19 1.46 21.71%

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