[BOXPAK] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 247.46%
YoY- 125.18%
Quarter Report
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 23,240 21,752 20,843 21,559 19,098 17,784 15,717 29.88%
PBT 1,002 601 1,885 590 -345 -625 -660 -
Tax -141 -227 -792 -242 109 12 -80 46.06%
NP 861 374 1,093 348 -236 -613 -740 -
-
NP to SH 861 374 1,093 348 -236 -613 -740 -
-
Tax Rate 14.07% 37.77% 42.02% 41.02% - - - -
Total Cost 22,379 21,378 19,750 21,211 19,334 18,397 16,457 22.81%
-
Net Worth 62,618 62,132 60,000 60,600 60,512 60,699 61,365 1.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 62,618 62,132 60,000 60,600 60,512 60,699 61,365 1.36%
NOSH 60,209 60,322 60,000 60,000 60,512 60,098 60,162 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.70% 1.72% 5.24% 1.61% -1.24% -3.45% -4.71% -
ROE 1.38% 0.60% 1.82% 0.57% -0.39% -1.01% -1.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.60 36.06 34.74 35.93 31.56 29.59 26.12 29.83%
EPS 1.43 0.62 1.82 0.58 -0.39 -1.02 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.00 1.01 1.00 1.01 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.36 18.12 17.36 17.96 15.91 14.81 13.09 29.90%
EPS 0.72 0.31 0.91 0.29 -0.20 -0.51 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5216 0.5176 0.4998 0.5048 0.5041 0.5056 0.5112 1.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.83 0.96 1.17 1.38 1.28 1.59 1.62 -
P/RPS 2.15 2.66 3.37 3.84 4.06 5.37 6.20 -50.73%
P/EPS 58.04 154.84 64.23 237.93 -328.21 -155.88 -131.71 -
EY 1.72 0.65 1.56 0.42 -0.30 -0.64 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 1.17 1.37 1.28 1.57 1.59 -36.81%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 25/05/06 28/02/06 29/11/05 25/08/05 26/05/05 25/02/05 -
Price 0.91 1.03 1.01 1.21 1.20 1.20 1.55 -
P/RPS 2.36 2.86 2.91 3.37 3.80 4.06 5.93 -45.98%
P/EPS 63.64 166.13 55.44 208.62 -307.69 -117.65 -126.02 -
EY 1.57 0.60 1.80 0.48 -0.32 -0.85 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 1.01 1.20 1.20 1.19 1.52 -30.60%

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