[BOXPAK] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 81.33%
YoY- 694.79%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 43,550 38,187 35,606 35,136 29,603 28,205 26,374 39.57%
PBT 2,694 1,721 1,987 1,556 1,086 1,008 554 186.20%
Tax -13 -28 -59 270 -79 -13 -40 -52.63%
NP 2,681 1,693 1,928 1,826 1,007 995 514 199.85%
-
NP to SH 2,681 1,693 1,928 1,826 1,007 995 514 199.85%
-
Tax Rate 0.48% 1.63% 2.97% -17.35% 7.27% 1.29% 7.22% -
Total Cost 40,869 36,494 33,678 33,310 28,596 27,210 25,860 35.56%
-
Net Worth 70,773 67,239 67,870 66,673 65,335 64,135 63,353 7.64%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,003 - - - -
Div Payout % - - - 164.47% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 70,773 67,239 67,870 66,673 65,335 64,135 63,353 7.64%
NOSH 59,977 60,035 60,062 60,065 59,940 59,939 59,767 0.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.16% 4.43% 5.41% 5.20% 3.40% 3.53% 1.95% -
ROE 3.79% 2.52% 2.84% 2.74% 1.54% 1.55% 0.81% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 72.61 63.61 59.28 58.50 49.39 47.06 44.13 39.24%
EPS 4.47 2.82 3.21 3.04 1.68 1.66 0.86 199.15%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.18 1.12 1.13 1.11 1.09 1.07 1.06 7.39%
Adjusted Per Share Value based on latest NOSH - 60,065
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.28 31.81 29.66 29.27 24.66 23.49 21.97 39.58%
EPS 2.23 1.41 1.61 1.52 0.84 0.83 0.43 198.71%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.5895 0.5601 0.5654 0.5554 0.5442 0.5343 0.5277 7.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.65 0.94 0.68 0.95 0.98 0.99 0.90 -
P/RPS 0.90 1.48 1.15 1.62 1.98 2.10 2.04 -41.96%
P/EPS 14.54 33.33 21.18 31.25 58.33 59.64 104.65 -73.07%
EY 6.88 3.00 4.72 3.20 1.71 1.68 0.96 270.38%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.55 0.84 0.60 0.86 0.90 0.93 0.85 -25.13%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 28/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 -
Price 0.60 0.78 0.68 0.84 0.95 0.88 0.84 -
P/RPS 0.83 1.23 1.15 1.44 1.92 1.87 1.90 -42.34%
P/EPS 13.42 27.66 21.18 27.63 56.55 53.01 97.67 -73.27%
EY 7.45 3.62 4.72 3.62 1.77 1.89 1.02 275.08%
DY 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.60 0.76 0.87 0.82 0.79 -25.24%

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