[BOXPAK] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -15.26%
YoY- -14.62%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 10,651 11,405 11,854 12,207 10,792 10,899 12,034 -7.80%
PBT 884 767 1,557 2,001 2,384 1,464 2,375 -48.22%
Tax -350 280 -510 -646 -785 355 -767 -40.69%
NP 534 1,047 1,047 1,355 1,599 1,819 1,608 -52.01%
-
NP to SH 534 1,047 1,047 1,355 1,599 1,819 1,608 -52.01%
-
Tax Rate 39.59% -36.51% 32.76% 32.28% 32.93% -24.25% 32.29% -
Total Cost 10,117 10,358 10,807 10,852 9,193 9,080 10,426 -1.98%
-
Net Worth 67,200 67,393 67,393 68,349 71,534 70,838 39,999 41.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 6,017 - 2,997 - 6,003 - -
Div Payout % - 574.71% - 221.24% - 330.03% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 67,200 67,393 67,393 68,349 71,534 70,838 39,999 41.27%
NOSH 60,000 60,172 60,172 59,955 60,112 60,033 39,999 31.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.01% 9.18% 8.83% 11.10% 14.82% 16.69% 13.36% -
ROE 0.79% 1.55% 1.55% 1.98% 2.24% 2.57% 4.02% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.75 18.95 19.70 20.36 17.95 18.16 30.09 -29.64%
EPS 0.89 1.74 1.74 2.26 2.66 3.03 2.68 -52.01%
DPS 0.00 10.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 1.12 1.12 1.12 1.14 1.19 1.18 1.00 7.84%
Adjusted Per Share Value based on latest NOSH - 59,955
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.87 9.50 9.87 10.17 8.99 9.08 10.02 -7.79%
EPS 0.44 0.87 0.87 1.13 1.33 1.52 1.34 -52.37%
DPS 0.00 5.01 0.00 2.50 0.00 5.00 0.00 -
NAPS 0.5598 0.5614 0.5614 0.5694 0.5959 0.5901 0.3332 41.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.90 1.86 1.79 1.86 1.55 1.59 2.73 -
P/RPS 10.70 9.81 9.09 9.14 8.63 8.76 9.07 11.63%
P/EPS 213.48 106.90 102.87 82.30 58.27 52.48 67.91 114.44%
EY 0.47 0.94 0.97 1.22 1.72 1.91 1.47 -53.20%
DY 0.00 5.38 0.00 2.69 0.00 6.29 0.00 -
P/NAPS 1.70 1.66 1.60 1.63 1.30 1.35 2.73 -27.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 18/11/03 19/08/03 20/05/03 27/02/03 29/11/02 -
Price 1.80 1.94 1.78 1.88 1.62 1.56 1.62 -
P/RPS 10.14 10.24 9.04 9.23 9.02 8.59 5.38 52.52%
P/EPS 202.25 111.49 102.30 83.19 60.90 51.49 40.30 192.83%
EY 0.49 0.90 0.98 1.20 1.64 1.94 2.48 -66.04%
DY 0.00 5.15 0.00 2.66 0.00 6.41 0.00 -
P/NAPS 1.61 1.73 1.59 1.65 1.36 1.32 1.62 -0.41%

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