[BOXPAK] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -37.26%
YoY- 1108.52%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 189,834 123,964 181,904 182,519 187,148 173,818 142,770 20.85%
PBT -117,898 -11,456 625 4,623 7,283 7,527 764 -
Tax -285 -215 -505 -952 -1,432 -1,214 -616 -40.09%
NP -118,183 -11,671 120 3,671 5,851 6,313 148 -
-
NP to SH -118,183 -11,671 120 3,671 5,851 6,313 148 -
-
Tax Rate - - 80.80% 20.59% 19.66% 16.13% 80.63% -
Total Cost 308,017 135,635 181,784 178,848 181,297 167,505 142,622 66.84%
-
Net Worth 128,450 246,096 254,499 253,299 243,695 242,494 241,294 -34.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 128,450 246,096 254,499 253,299 243,695 242,494 241,294 -34.24%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -62.26% -9.41% 0.07% 2.01% 3.13% 3.63% 0.10% -
ROE -92.01% -4.74% 0.05% 1.45% 2.40% 2.60% 0.06% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 158.13 103.26 151.53 152.04 155.90 144.79 118.93 20.85%
EPS -98.45 -9.72 0.10 3.06 4.87 5.26 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 2.05 2.12 2.11 2.03 2.02 2.01 -34.24%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 158.13 103.26 151.53 152.04 155.90 144.79 118.93 20.85%
EPS -98.45 -9.72 0.10 3.06 4.87 5.26 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 2.05 2.12 2.11 2.03 2.02 2.01 -34.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.27 1.32 1.38 1.35 1.34 1.07 1.12 -
P/RPS 0.80 1.28 0.91 0.89 0.86 0.74 0.94 -10.16%
P/EPS -1.29 -13.58 1,380.54 44.15 27.49 20.35 908.46 -
EY -77.52 -7.37 0.07 2.27 3.64 4.91 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.64 0.65 0.64 0.66 0.53 0.56 65.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 25/08/21 27/05/21 24/02/21 25/11/20 26/08/20 -
Price 1.20 1.33 1.37 1.21 1.50 1.20 1.08 -
P/RPS 0.76 1.29 0.90 0.80 0.96 0.83 0.91 -11.28%
P/EPS -1.22 -13.68 1,370.54 39.57 30.78 22.82 876.02 -
EY -82.04 -7.31 0.07 2.53 3.25 4.38 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.65 0.65 0.57 0.74 0.59 0.54 62.41%

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