[BOXPAK] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13.94%
YoY- 181.9%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,205 26,374 26,952 26,830 23,240 21,752 20,843 22.41%
PBT 1,008 554 -533 1,134 1,002 601 1,885 -34.19%
Tax -13 -40 226 -153 -141 -227 -792 -93.58%
NP 995 514 -307 981 861 374 1,093 -6.08%
-
NP to SH 995 514 -307 981 861 374 1,093 -6.08%
-
Tax Rate 1.29% 7.22% - 13.49% 14.07% 37.77% 42.02% -
Total Cost 27,210 25,860 27,259 25,849 22,379 21,378 19,750 23.88%
-
Net Worth 64,135 63,353 63,187 63,193 62,618 62,132 60,000 4.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 64,135 63,353 63,187 63,193 62,618 62,132 60,000 4.55%
NOSH 59,939 59,767 60,178 60,184 60,209 60,322 60,000 -0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.53% 1.95% -1.14% 3.66% 3.70% 1.72% 5.24% -
ROE 1.55% 0.81% -0.49% 1.55% 1.38% 0.60% 1.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.06 44.13 44.79 44.58 38.60 36.06 34.74 22.49%
EPS 1.66 0.86 -0.51 1.63 1.43 0.62 1.82 -5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.05 1.05 1.04 1.03 1.00 4.62%
Adjusted Per Share Value based on latest NOSH - 60,184
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.49 21.97 22.45 22.35 19.36 18.12 17.36 22.40%
EPS 0.83 0.43 -0.26 0.82 0.72 0.31 0.91 -5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5343 0.5277 0.5264 0.5264 0.5216 0.5176 0.4998 4.56%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.99 0.90 0.90 0.75 0.83 0.96 1.17 -
P/RPS 2.10 2.04 2.01 1.68 2.15 2.66 3.37 -27.10%
P/EPS 59.64 104.65 -176.42 46.01 58.04 154.84 64.23 -4.83%
EY 1.68 0.96 -0.57 2.17 1.72 0.65 1.56 5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 0.86 0.71 0.80 0.93 1.17 -14.22%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 -
Price 0.88 0.84 0.97 0.74 0.91 1.03 1.01 -
P/RPS 1.87 1.90 2.17 1.66 2.36 2.86 2.91 -25.59%
P/EPS 53.01 97.67 -190.14 45.40 63.64 166.13 55.44 -2.95%
EY 1.89 1.02 -0.53 2.20 1.57 0.60 1.80 3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.92 0.70 0.88 1.00 1.01 -13.00%

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