[BOXPAK] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 16.81%
YoY- 1.14%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 638,969 627,363 605,112 581,715 568,175 552,752 535,897 12.45%
PBT -14,004 -13,412 -9,544 -14,767 -15,794 -15,492 -16,942 -11.93%
Tax -1,332 -1,470 2,211 1,812 222 138 -3,873 -50.94%
NP -15,336 -14,882 -7,333 -12,955 -15,572 -15,354 -20,815 -18.44%
-
NP to SH -15,336 -14,882 -7,333 -12,955 -15,572 -15,354 -20,815 -18.44%
-
Tax Rate - - - - - - - -
Total Cost 654,305 642,245 612,445 594,670 583,747 568,106 556,712 11.38%
-
Net Worth 240,094 249,697 258,101 254,499 249,697 264,101 272,504 -8.10%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 240,094 249,697 258,101 254,499 249,697 264,101 272,504 -8.10%
NOSH 120,047 120,047 120,047 120,047 120,047 120,046 120,046 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -2.40% -2.37% -1.21% -2.23% -2.74% -2.78% -3.88% -
ROE -6.39% -5.96% -2.84% -5.09% -6.24% -5.81% -7.64% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 532.27 522.60 504.06 484.57 473.29 460.45 446.41 12.45%
EPS -12.77 -12.40 -6.11 -10.79 -12.97 -12.79 -17.34 -18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.08 2.15 2.12 2.08 2.20 2.27 -8.10%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 532.27 522.60 504.06 484.57 473.29 460.45 446.41 12.45%
EPS -12.77 -12.40 -6.11 -10.79 -12.97 -12.79 -17.34 -18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.08 2.15 2.12 2.08 2.20 2.27 -8.10%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.08 1.00 1.03 1.10 1.10 1.25 1.47 -
P/RPS 0.20 0.19 0.20 0.23 0.23 0.27 0.33 -28.40%
P/EPS -8.45 -8.07 -16.86 -10.19 -8.48 -9.77 -8.48 -0.23%
EY -11.83 -12.40 -5.93 -9.81 -11.79 -10.23 -11.80 0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.48 0.52 0.53 0.57 0.65 -11.63%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 20/02/19 21/11/18 20/08/18 23/05/18 21/02/18 22/11/17 -
Price 1.10 1.34 0.87 1.16 1.18 1.22 1.33 -
P/RPS 0.21 0.26 0.17 0.24 0.25 0.26 0.30 -21.17%
P/EPS -8.61 -10.81 -14.24 -10.75 -9.10 -9.54 -7.67 8.01%
EY -11.61 -9.25 -7.02 -9.30 -10.99 -10.48 -13.04 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.40 0.55 0.57 0.55 0.59 -4.57%

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