[BOXPAK] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 297.11%
YoY- -45.56%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 133,495 123,702 123,095 120,420 145,427 112,396 97,806 22.92%
PBT -3,636 688 1,122 2,356 54 3,664 4,729 -
Tax -2,644 2,596 -353 -982 292 -1,344 -664 150.17%
NP -6,280 3,284 769 1,374 346 2,320 4,065 -
-
NP to SH -6,280 3,284 769 1,374 346 2,320 4,065 -
-
Tax Rate - -377.33% 31.46% 41.68% -540.74% 36.68% 14.04% -
Total Cost 139,775 120,418 122,326 119,046 145,081 110,076 93,741 30.35%
-
Net Worth 181,857 178,868 171,823 176,400 175,982 178,646 160,918 8.45%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 181,857 178,868 171,823 176,400 175,982 178,646 160,918 8.45%
NOSH 60,019 60,023 60,078 60,000 59,655 59,948 60,044 -0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -4.70% 2.65% 0.62% 1.14% 0.24% 2.06% 4.16% -
ROE -3.45% 1.84% 0.45% 0.78% 0.20% 1.30% 2.53% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 222.42 206.09 204.89 200.70 243.78 187.49 162.89 22.96%
EPS -10.46 5.47 1.28 2.29 0.58 3.87 6.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.98 2.86 2.94 2.95 2.98 2.68 8.48%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 111.20 103.04 102.54 100.31 121.14 93.63 81.47 22.93%
EPS -5.23 2.74 0.64 1.14 0.29 1.93 3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5149 1.49 1.4313 1.4694 1.4659 1.4881 1.3405 8.45%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.10 2.04 2.45 2.58 2.84 2.44 2.39 -
P/RPS 0.94 0.99 1.20 1.29 1.16 1.30 1.47 -25.67%
P/EPS -20.07 37.29 191.41 112.66 489.66 63.05 35.30 -
EY -4.98 2.68 0.52 0.89 0.20 1.59 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.86 0.88 0.96 0.82 0.89 -15.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 15/11/16 16/08/16 12/05/16 22/02/16 17/11/15 18/08/15 -
Price 1.93 2.03 2.31 2.50 2.84 2.92 2.25 -
P/RPS 0.87 0.99 1.13 1.25 1.16 1.56 1.38 -26.37%
P/EPS -18.45 37.10 180.47 109.17 489.66 75.45 33.23 -
EY -5.42 2.70 0.55 0.92 0.20 1.33 3.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.81 0.85 0.96 0.98 0.84 -16.51%

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