[BOXPAK] QoQ TTM Result on 30-Jun-2005 [#2]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -13.14%
YoY- -208.55%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 83,252 79,284 74,158 67,150 58,890 51,757 47,445 45.52%
PBT 2,731 1,505 -1,040 -2,891 -2,386 -877 550 191.33%
Tax -1,152 -913 -201 -80 -240 -602 -242 183.25%
NP 1,579 592 -1,241 -2,971 -2,626 -1,479 308 197.61%
-
NP to SH 1,579 592 -1,241 -2,971 -2,626 -1,479 308 197.61%
-
Tax Rate 42.18% 60.66% - - - - 44.00% -
Total Cost 81,673 78,692 75,399 70,121 61,516 53,236 47,137 44.30%
-
Net Worth 62,132 60,000 60,600 60,512 60,699 61,365 61,889 0.26%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - 6,017 -
Div Payout % - - - - - - 1,953.65% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 62,132 60,000 60,600 60,512 60,699 61,365 61,889 0.26%
NOSH 60,322 60,000 60,000 60,512 60,098 60,162 60,086 0.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.90% 0.75% -1.67% -4.42% -4.46% -2.86% 0.65% -
ROE 2.54% 0.99% -2.05% -4.91% -4.33% -2.41% 0.50% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 138.01 132.14 123.60 110.97 97.99 86.03 78.96 45.14%
EPS 2.62 0.99 -2.07 -4.91 -4.37 -2.46 0.51 198.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.03 1.00 1.01 1.00 1.01 1.02 1.03 0.00%
Adjusted Per Share Value based on latest NOSH - 60,512
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 69.35 66.04 61.77 55.94 49.06 43.11 39.52 45.53%
EPS 1.32 0.49 -1.03 -2.47 -2.19 -1.23 0.26 195.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.01 -
NAPS 0.5176 0.4998 0.5048 0.5041 0.5056 0.5112 0.5155 0.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.96 1.17 1.38 1.28 1.59 1.62 1.80 -
P/RPS 0.70 0.89 1.12 1.15 1.62 1.88 2.28 -54.52%
P/EPS 36.67 118.58 -66.72 -26.07 -36.39 -65.90 351.16 -77.85%
EY 2.73 0.84 -1.50 -3.84 -2.75 -1.52 0.28 357.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.93 1.17 1.37 1.28 1.57 1.59 1.75 -34.41%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 29/11/05 25/08/05 26/05/05 25/02/05 25/11/04 -
Price 1.03 1.01 1.21 1.20 1.20 1.55 1.72 -
P/RPS 0.75 0.76 0.98 1.08 1.22 1.80 2.18 -50.93%
P/EPS 39.35 102.36 -58.50 -24.44 -27.46 -63.05 335.55 -76.07%
EY 2.54 0.98 -1.71 -4.09 -3.64 -1.59 0.30 315.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.81 -
P/NAPS 1.00 1.01 1.20 1.20 1.19 1.52 1.67 -28.97%

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