[BOXPAK] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 61.5%
YoY- -316.51%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 21,752 20,843 21,559 19,098 17,784 15,717 14,551 30.77%
PBT 601 1,885 590 -345 -625 -660 -1,261 -
Tax -227 -792 -242 109 12 -80 -121 52.16%
NP 374 1,093 348 -236 -613 -740 -1,382 -
-
NP to SH 374 1,093 348 -236 -613 -740 -1,382 -
-
Tax Rate 37.77% 42.02% 41.02% - - - - -
Total Cost 21,378 19,750 21,211 19,334 18,397 16,457 15,933 21.67%
-
Net Worth 62,132 60,000 60,600 60,512 60,699 61,365 61,889 0.26%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 62,132 60,000 60,600 60,512 60,699 61,365 61,889 0.26%
NOSH 60,322 60,000 60,000 60,512 60,098 60,162 60,086 0.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.72% 5.24% 1.61% -1.24% -3.45% -4.71% -9.50% -
ROE 0.60% 1.82% 0.57% -0.39% -1.01% -1.21% -2.23% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.06 34.74 35.93 31.56 29.59 26.12 24.22 30.41%
EPS 0.62 1.82 0.58 -0.39 -1.02 -1.23 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 1.01 1.00 1.01 1.02 1.03 0.00%
Adjusted Per Share Value based on latest NOSH - 60,512
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.12 17.36 17.96 15.91 14.81 13.09 12.12 30.78%
EPS 0.31 0.91 0.29 -0.20 -0.51 -0.62 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.4998 0.5048 0.5041 0.5056 0.5112 0.5155 0.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.96 1.17 1.38 1.28 1.59 1.62 1.80 -
P/RPS 2.66 3.37 3.84 4.06 5.37 6.20 7.43 -49.61%
P/EPS 154.84 64.23 237.93 -328.21 -155.88 -131.71 -78.26 -
EY 0.65 1.56 0.42 -0.30 -0.64 -0.76 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.17 1.37 1.28 1.57 1.59 1.75 -34.41%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 29/11/05 25/08/05 26/05/05 25/02/05 25/11/04 -
Price 1.03 1.01 1.21 1.20 1.20 1.55 1.72 -
P/RPS 2.86 2.91 3.37 3.80 4.06 5.93 7.10 -45.48%
P/EPS 166.13 55.44 208.62 -307.69 -117.65 -126.02 -74.78 -
EY 0.60 1.80 0.48 -0.32 -0.85 -0.79 -1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.20 1.20 1.19 1.52 1.67 -28.97%

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