[BOXPAK] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 214.08%
YoY- 247.7%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 26,830 23,240 21,752 20,843 21,559 19,098 17,784 31.50%
PBT 1,134 1,002 601 1,885 590 -345 -625 -
Tax -153 -141 -227 -792 -242 109 12 -
NP 981 861 374 1,093 348 -236 -613 -
-
NP to SH 981 861 374 1,093 348 -236 -613 -
-
Tax Rate 13.49% 14.07% 37.77% 42.02% 41.02% - - -
Total Cost 25,849 22,379 21,378 19,750 21,211 19,334 18,397 25.42%
-
Net Worth 63,193 62,618 62,132 60,000 60,600 60,512 60,699 2.71%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 63,193 62,618 62,132 60,000 60,600 60,512 60,699 2.71%
NOSH 60,184 60,209 60,322 60,000 60,000 60,512 60,098 0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.66% 3.70% 1.72% 5.24% 1.61% -1.24% -3.45% -
ROE 1.55% 1.38% 0.60% 1.82% 0.57% -0.39% -1.01% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.58 38.60 36.06 34.74 35.93 31.56 29.59 31.38%
EPS 1.63 1.43 0.62 1.82 0.58 -0.39 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.03 1.00 1.01 1.00 1.01 2.62%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.35 19.36 18.12 17.36 17.96 15.91 14.81 31.53%
EPS 0.82 0.72 0.31 0.91 0.29 -0.20 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5264 0.5216 0.5176 0.4998 0.5048 0.5041 0.5056 2.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.83 0.96 1.17 1.38 1.28 1.59 -
P/RPS 1.68 2.15 2.66 3.37 3.84 4.06 5.37 -53.88%
P/EPS 46.01 58.04 154.84 64.23 237.93 -328.21 -155.88 -
EY 2.17 1.72 0.65 1.56 0.42 -0.30 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.93 1.17 1.37 1.28 1.57 -41.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 24/08/06 25/05/06 28/02/06 29/11/05 25/08/05 26/05/05 -
Price 0.74 0.91 1.03 1.01 1.21 1.20 1.20 -
P/RPS 1.66 2.36 2.86 2.91 3.37 3.80 4.06 -44.88%
P/EPS 45.40 63.64 166.13 55.44 208.62 -307.69 -117.65 -
EY 2.20 1.57 0.60 1.80 0.48 -0.32 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.88 1.00 1.01 1.20 1.20 1.19 -29.77%

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