[BOXPAK] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 93.58%
YoY- 15.56%
Quarter Report
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 35,606 35,136 29,603 28,205 26,374 26,952 26,830 20.74%
PBT 1,987 1,556 1,086 1,008 554 -533 1,134 45.29%
Tax -59 270 -79 -13 -40 226 -153 -46.98%
NP 1,928 1,826 1,007 995 514 -307 981 56.83%
-
NP to SH 1,928 1,826 1,007 995 514 -307 981 56.83%
-
Tax Rate 2.97% -17.35% 7.27% 1.29% 7.22% - 13.49% -
Total Cost 33,678 33,310 28,596 27,210 25,860 27,259 25,849 19.27%
-
Net Worth 67,870 66,673 65,335 64,135 63,353 63,187 63,193 4.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,003 - - - - - -
Div Payout % - 164.47% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 67,870 66,673 65,335 64,135 63,353 63,187 63,193 4.87%
NOSH 60,062 60,065 59,940 59,939 59,767 60,178 60,184 -0.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.41% 5.20% 3.40% 3.53% 1.95% -1.14% 3.66% -
ROE 2.84% 2.74% 1.54% 1.55% 0.81% -0.49% 1.55% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 59.28 58.50 49.39 47.06 44.13 44.79 44.58 20.90%
EPS 3.21 3.04 1.68 1.66 0.86 -0.51 1.63 57.04%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 1.07 1.06 1.05 1.05 5.01%
Adjusted Per Share Value based on latest NOSH - 59,939
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 29.66 29.27 24.66 23.49 21.97 22.45 22.35 20.74%
EPS 1.61 1.52 0.84 0.83 0.43 -0.26 0.82 56.73%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5654 0.5554 0.5442 0.5343 0.5277 0.5264 0.5264 4.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.68 0.95 0.98 0.99 0.90 0.90 0.75 -
P/RPS 1.15 1.62 1.98 2.10 2.04 2.01 1.68 -22.31%
P/EPS 21.18 31.25 58.33 59.64 104.65 -176.42 46.01 -40.35%
EY 4.72 3.20 1.71 1.68 0.96 -0.57 2.17 67.79%
DY 0.00 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.86 0.90 0.93 0.85 0.86 0.71 -10.60%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 -
Price 0.68 0.84 0.95 0.88 0.84 0.97 0.74 -
P/RPS 1.15 1.44 1.92 1.87 1.90 2.17 1.66 -21.68%
P/EPS 21.18 27.63 56.55 53.01 97.67 -190.14 45.40 -39.82%
EY 4.72 3.62 1.77 1.89 1.02 -0.53 2.20 66.26%
DY 0.00 5.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.87 0.82 0.79 0.92 0.70 -9.75%

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