[BOXPAK] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -634.39%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 172,601 167,642 148,828 138,292 150,350 144,245 135,288 17.57%
PBT -6,052 1,036 -2,847 -5,549 -2,184 -4,187 -3,874 34.52%
Tax -2,314 159 1,136 -451 1,367 -240 -454 195.29%
NP -8,366 1,195 -1,711 -6,000 -817 -4,427 -4,328 54.98%
-
NP to SH -8,366 1,195 -1,711 -6,000 -817 -4,427 -4,328 54.98%
-
Tax Rate - -15.35% - - - - - -
Total Cost 180,967 166,447 150,539 144,292 151,167 148,672 139,616 18.82%
-
Net Worth 249,697 258,101 254,499 249,697 264,101 272,504 279,707 -7.26%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 249,697 258,101 254,499 249,697 264,101 272,504 279,707 -7.26%
NOSH 120,047 120,047 120,047 120,047 120,046 120,046 120,046 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.85% 0.71% -1.15% -4.34% -0.54% -3.07% -3.20% -
ROE -3.35% 0.46% -0.67% -2.40% -0.31% -1.62% -1.55% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 143.78 139.65 123.97 115.20 125.24 120.16 112.70 17.57%
EPS -6.97 1.00 -1.43 -5.00 -0.68 -3.69 -3.61 54.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.15 2.12 2.08 2.20 2.27 2.33 -7.26%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 143.78 139.65 123.97 115.20 125.24 120.16 112.70 17.57%
EPS -6.97 1.00 -1.43 -5.00 -0.68 -3.69 -3.61 54.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.15 2.12 2.08 2.20 2.27 2.33 -7.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.00 1.03 1.10 1.10 1.25 1.47 1.70 -
P/RPS 0.70 0.74 0.89 0.95 1.00 1.22 1.51 -40.01%
P/EPS -14.35 103.47 -77.18 -22.01 -183.67 -39.86 -47.15 -54.65%
EY -6.97 0.97 -1.30 -4.54 -0.54 -2.51 -2.12 120.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.52 0.53 0.57 0.65 0.73 -24.32%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 21/11/18 20/08/18 23/05/18 21/02/18 22/11/17 23/08/17 -
Price 1.34 0.87 1.16 1.18 1.22 1.33 1.60 -
P/RPS 0.93 0.62 0.94 1.02 0.97 1.11 1.42 -24.52%
P/EPS -19.23 87.40 -81.39 -23.61 -179.26 -36.07 -44.38 -42.65%
EY -5.20 1.14 -1.23 -4.24 -0.56 -2.77 -2.25 74.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.55 0.57 0.55 0.59 0.69 -4.87%

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