[BOXPAK] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -112.5%
YoY- 94.36%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 187,148 173,818 142,770 147,124 170,100 169,812 157,659 12.05%
PBT 7,283 7,527 764 130 4,366 963 -7,472 -
Tax -1,432 -1,214 -616 -494 -1,454 -515 59 -
NP 5,851 6,313 148 -364 2,912 448 -7,413 -
-
NP to SH 5,851 6,313 148 -364 2,912 448 -7,413 -
-
Tax Rate 19.66% 16.13% 80.63% 380.00% 33.30% 53.48% - -
Total Cost 181,297 167,505 142,622 147,488 167,188 169,364 165,072 6.41%
-
Net Worth 243,695 242,494 241,294 240,094 236,492 236,492 232,891 3.05%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 243,695 242,494 241,294 240,094 236,492 236,492 232,891 3.05%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.13% 3.63% 0.10% -0.25% 1.71% 0.26% -4.70% -
ROE 2.40% 2.60% 0.06% -0.15% 1.23% 0.19% -3.18% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 155.90 144.79 118.93 122.56 141.69 141.45 131.33 12.05%
EPS 4.87 5.26 0.12 -0.30 2.43 0.37 -6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.02 2.01 2.00 1.97 1.97 1.94 3.05%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 155.90 144.79 118.93 122.56 141.69 141.45 131.33 12.05%
EPS 4.87 5.26 0.12 -0.30 2.43 0.37 -6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.02 2.01 2.00 1.97 1.97 1.94 3.05%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.34 1.07 1.12 0.85 1.16 1.10 1.08 -
P/RPS 0.86 0.74 0.94 0.69 0.82 0.78 0.82 3.21%
P/EPS 27.49 20.35 908.46 -280.33 47.82 294.76 -17.49 -
EY 3.64 4.91 0.11 -0.36 2.09 0.34 -5.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.53 0.56 0.43 0.59 0.56 0.56 11.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 02/06/20 26/02/20 20/11/19 21/08/19 -
Price 1.50 1.20 1.08 1.36 1.15 1.17 1.15 -
P/RPS 0.96 0.83 0.91 1.11 0.81 0.83 0.88 5.94%
P/EPS 30.78 22.82 876.02 -448.53 47.41 313.52 -18.62 -
EY 3.25 4.38 0.11 -0.22 2.11 0.32 -5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.54 0.68 0.58 0.59 0.59 16.22%

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