[BOXPAK] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 69.47%
YoY- 190.07%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 103,396 98,774 92,665 87,394 83,252 79,284 74,158 24.82%
PBT 2,157 2,204 4,622 4,078 2,731 1,505 -1,040 -
Tax -108 -295 -1,313 -1,402 -1,152 -913 -201 -33.93%
NP 2,049 1,909 3,309 2,676 1,579 592 -1,241 -
-
NP to SH 2,049 1,909 3,309 2,676 1,579 592 -1,241 -
-
Tax Rate 5.01% 13.38% 28.41% 34.38% 42.18% 60.66% - -
Total Cost 101,347 96,865 89,356 84,718 81,673 78,692 75,399 21.81%
-
Net Worth 63,353 63,187 63,193 62,618 62,132 60,000 60,600 3.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 63,353 63,187 63,193 62,618 62,132 60,000 60,600 3.00%
NOSH 59,767 60,178 60,184 60,209 60,322 60,000 60,000 -0.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.98% 1.93% 3.57% 3.06% 1.90% 0.75% -1.67% -
ROE 3.23% 3.02% 5.24% 4.27% 2.54% 0.99% -2.05% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 173.00 164.13 153.97 145.15 138.01 132.14 123.60 25.15%
EPS 3.43 3.17 5.50 4.44 2.62 0.99 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 1.05 1.04 1.03 1.00 1.01 3.27%
Adjusted Per Share Value based on latest NOSH - 60,209
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 86.13 82.28 77.19 72.80 69.35 66.04 61.77 24.83%
EPS 1.71 1.59 2.76 2.23 1.32 0.49 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.5264 0.5264 0.5216 0.5176 0.4998 0.5048 3.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.90 0.90 0.75 0.83 0.96 1.17 1.38 -
P/RPS 0.52 0.55 0.49 0.57 0.70 0.89 1.12 -40.06%
P/EPS 26.25 28.37 13.64 18.67 36.67 118.58 -66.72 -
EY 3.81 3.52 7.33 5.35 2.73 0.84 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.71 0.80 0.93 1.17 1.37 -27.27%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 29/11/05 -
Price 0.84 0.97 0.74 0.91 1.03 1.01 1.21 -
P/RPS 0.49 0.59 0.48 0.63 0.75 0.76 0.98 -37.03%
P/EPS 24.50 30.58 13.46 20.47 39.35 102.36 -58.50 -
EY 4.08 3.27 7.43 4.88 2.54 0.98 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 0.70 0.88 1.00 1.01 1.20 -24.34%

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