[BOXPAK] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -17.77%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 10,792 10,899 12,034 11,286 11,746 12,785 13,400 -13.44%
PBT 2,384 1,464 2,375 2,317 2,882 2,897 3,418 -21.36%
Tax -785 355 -767 -730 -952 -1,032 -1,068 -18.57%
NP 1,599 1,819 1,608 1,587 1,930 1,865 2,350 -22.65%
-
NP to SH 1,599 1,819 1,608 1,587 1,930 1,865 2,350 -22.65%
-
Tax Rate 32.93% -24.25% 32.29% 31.51% 33.03% 35.62% 31.25% -
Total Cost 9,193 9,080 10,426 9,699 9,816 10,920 11,050 -11.55%
-
Net Worth 71,534 70,838 39,999 74,752 67,130 64,679 68,906 2.52%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 6,003 - 1,998 - 5,952 - -
Div Payout % - 330.03% - 125.94% - 319.15% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 71,534 70,838 39,999 74,752 67,130 64,679 68,906 2.52%
NOSH 60,112 60,033 39,999 39,974 39,958 39,680 39,830 31.60%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 14.82% 16.69% 13.36% 14.06% 16.43% 14.59% 17.54% -
ROE 2.24% 2.57% 4.02% 2.12% 2.88% 2.88% 3.41% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.95 18.16 30.09 28.23 29.40 32.22 33.64 -34.23%
EPS 2.66 3.03 2.68 3.97 4.83 4.70 5.90 -41.23%
DPS 0.00 10.00 0.00 5.00 0.00 15.00 0.00 -
NAPS 1.19 1.18 1.00 1.87 1.68 1.63 1.73 -22.09%
Adjusted Per Share Value based on latest NOSH - 39,974
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 8.99 9.08 10.02 9.40 9.78 10.65 11.16 -13.43%
EPS 1.33 1.52 1.34 1.32 1.61 1.55 1.96 -22.79%
DPS 0.00 5.00 0.00 1.66 0.00 4.96 0.00 -
NAPS 0.5959 0.5901 0.3332 0.6227 0.5592 0.5388 0.574 2.52%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.55 1.59 2.73 3.00 3.06 2.58 2.02 -
P/RPS 8.63 8.76 9.07 10.63 10.41 8.01 6.00 27.44%
P/EPS 58.27 52.48 67.91 75.57 63.35 54.89 34.24 42.58%
EY 1.72 1.91 1.47 1.32 1.58 1.82 2.92 -29.75%
DY 0.00 6.29 0.00 1.67 0.00 5.81 0.00 -
P/NAPS 1.30 1.35 2.73 1.60 1.82 1.58 1.17 7.28%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 27/02/03 29/11/02 20/08/02 21/05/02 27/02/02 16/11/01 -
Price 1.62 1.56 1.62 3.08 3.30 2.14 2.30 -
P/RPS 9.02 8.59 5.38 10.91 11.23 6.64 6.84 20.27%
P/EPS 60.90 51.49 40.30 77.58 68.32 45.53 38.98 34.67%
EY 1.64 1.94 2.48 1.29 1.46 2.20 2.57 -25.89%
DY 0.00 6.41 0.00 1.62 0.00 7.01 0.00 -
P/NAPS 1.36 1.32 1.62 1.65 1.96 1.31 1.33 1.49%

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