[BOXPAK] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
16-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -44.03%
YoY- -81.08%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 122,869 133,495 123,702 123,095 120,420 145,427 112,396 6.11%
PBT -5,247 -3,636 688 1,122 2,356 54 3,664 -
Tax -535 -2,644 2,596 -353 -982 292 -1,344 -45.85%
NP -5,782 -6,280 3,284 769 1,374 346 2,320 -
-
NP to SH -5,782 -6,280 3,284 769 1,374 346 2,320 -
-
Tax Rate - - -377.33% 31.46% 41.68% -540.74% 36.68% -
Total Cost 128,651 139,775 120,418 122,326 119,046 145,081 110,076 10.94%
-
Net Worth 286,909 181,857 178,868 171,823 176,400 175,982 178,646 37.10%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 286,909 181,857 178,868 171,823 176,400 175,982 178,646 37.10%
NOSH 120,046 60,019 60,023 60,078 60,000 59,655 59,948 58.80%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -4.71% -4.70% 2.65% 0.62% 1.14% 0.24% 2.06% -
ROE -2.02% -3.45% 1.84% 0.45% 0.78% 0.20% 1.30% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 102.35 222.42 206.09 204.89 200.70 243.78 187.49 -33.18%
EPS -4.82 -10.46 5.47 1.28 2.29 0.58 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 3.03 2.98 2.86 2.94 2.95 2.98 -13.66%
Adjusted Per Share Value based on latest NOSH - 60,078
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 102.35 111.20 103.04 102.54 100.31 121.14 93.63 6.11%
EPS -4.82 -5.23 2.74 0.64 1.14 0.29 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 1.5149 1.49 1.4313 1.4694 1.4659 1.4881 37.10%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.78 2.10 2.04 2.45 2.58 2.84 2.44 -
P/RPS 1.74 0.94 0.99 1.20 1.29 1.16 1.30 21.43%
P/EPS -36.96 -20.07 37.29 191.41 112.66 489.66 63.05 -
EY -2.71 -4.98 2.68 0.52 0.89 0.20 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.68 0.86 0.88 0.96 0.82 -6.60%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 22/02/17 15/11/16 16/08/16 12/05/16 22/02/16 17/11/15 -
Price 1.73 1.93 2.03 2.31 2.50 2.84 2.92 -
P/RPS 1.69 0.87 0.99 1.13 1.25 1.16 1.56 5.47%
P/EPS -35.92 -18.45 37.10 180.47 109.17 489.66 75.45 -
EY -2.78 -5.42 2.70 0.55 0.92 0.20 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.68 0.81 0.85 0.96 0.98 -18.56%

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