[BOXPAK] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 17.16%
YoY- -214.79%
Quarter Report
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 20,843 21,559 19,098 17,784 15,717 14,551 10,838 54.46%
PBT 1,885 590 -345 -625 -660 -1,261 160 415.43%
Tax -792 -242 109 12 -80 -121 -51 519.34%
NP 1,093 348 -236 -613 -740 -1,382 109 363.06%
-
NP to SH 1,093 348 -236 -613 -740 -1,382 109 363.06%
-
Tax Rate 42.02% 41.02% - - - - 31.87% -
Total Cost 19,750 21,211 19,334 18,397 16,457 15,933 10,729 50.03%
-
Net Worth 60,000 60,600 60,512 60,699 61,365 61,889 63,583 -3.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 60,000 60,600 60,512 60,699 61,365 61,889 63,583 -3.78%
NOSH 60,000 60,000 60,512 60,098 60,162 60,086 60,555 -0.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.24% 1.61% -1.24% -3.45% -4.71% -9.50% 1.01% -
ROE 1.82% 0.57% -0.39% -1.01% -1.21% -2.23% 0.17% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.74 35.93 31.56 29.59 26.12 24.22 17.90 55.40%
EPS 1.82 0.58 -0.39 -1.02 -1.23 -2.30 0.18 365.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 1.00 1.01 1.02 1.03 1.05 -3.19%
Adjusted Per Share Value based on latest NOSH - 60,098
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.36 17.96 15.91 14.81 13.09 12.12 9.03 54.42%
EPS 0.91 0.29 -0.20 -0.51 -0.62 -1.15 0.09 365.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4998 0.5048 0.5041 0.5056 0.5112 0.5155 0.5297 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.38 1.28 1.59 1.62 1.80 1.72 -
P/RPS 3.37 3.84 4.06 5.37 6.20 7.43 9.61 -50.17%
P/EPS 64.23 237.93 -328.21 -155.88 -131.71 -78.26 955.56 -83.38%
EY 1.56 0.42 -0.30 -0.64 -0.76 -1.28 0.10 521.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.37 1.28 1.57 1.59 1.75 1.64 -20.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 26/05/05 25/02/05 25/11/04 19/08/04 -
Price 1.01 1.21 1.20 1.20 1.55 1.72 1.83 -
P/RPS 2.91 3.37 3.80 4.06 5.93 7.10 10.22 -56.62%
P/EPS 55.44 208.62 -307.69 -117.65 -126.02 -74.78 1,016.67 -85.54%
EY 1.80 0.48 -0.32 -0.85 -0.79 -1.34 0.10 583.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 1.20 1.19 1.52 1.67 1.74 -30.34%

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