[BOXPAK] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -58.84%
YoY- -460.56%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 581,715 568,175 552,752 535,897 515,354 503,161 500,712 10.54%
PBT -14,767 -15,794 -15,492 -16,942 -12,067 -7,073 530 -
Tax 1,812 222 138 -3,873 -1,037 -936 -1,383 -
NP -12,955 -15,572 -15,354 -20,815 -13,104 -8,009 -853 516.34%
-
NP to SH -12,955 -15,572 -15,354 -20,815 -13,104 -8,009 -853 516.34%
-
Tax Rate - - - - - - 260.94% -
Total Cost 594,670 583,747 568,106 556,712 528,458 511,170 501,565 12.05%
-
Net Worth 254,499 249,697 264,101 272,504 279,707 286,909 181,857 25.19%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 254,499 249,697 264,101 272,504 279,707 286,909 181,857 25.19%
NOSH 120,047 120,047 120,046 120,046 120,046 120,046 60,019 58.94%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.23% -2.74% -2.78% -3.88% -2.54% -1.59% -0.17% -
ROE -5.09% -6.24% -5.81% -7.64% -4.68% -2.79% -0.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 484.57 473.29 460.45 446.41 429.30 419.14 834.25 -30.45%
EPS -10.79 -12.97 -12.79 -17.34 -10.92 -6.67 -1.42 287.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.08 2.20 2.27 2.33 2.39 3.03 -21.23%
Adjusted Per Share Value based on latest NOSH - 120,046
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 484.57 473.29 460.45 446.41 429.29 419.14 417.10 10.54%
EPS -10.79 -12.97 -12.79 -17.34 -10.92 -6.67 -0.71 516.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.08 2.20 2.27 2.33 2.39 1.5149 25.18%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.10 1.10 1.25 1.47 1.70 1.78 2.10 -
P/RPS 0.23 0.23 0.27 0.33 0.40 0.42 0.25 -5.42%
P/EPS -10.19 -8.48 -9.77 -8.48 -15.57 -26.68 -147.76 -83.26%
EY -9.81 -11.79 -10.23 -11.80 -6.42 -3.75 -0.68 495.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.57 0.65 0.73 0.74 0.69 -17.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 23/05/18 21/02/18 22/11/17 23/08/17 19/05/17 22/02/17 -
Price 1.16 1.18 1.22 1.33 1.60 1.73 1.93 -
P/RPS 0.24 0.25 0.26 0.30 0.37 0.41 0.23 2.88%
P/EPS -10.75 -9.10 -9.54 -7.67 -14.66 -25.93 -135.80 -81.64%
EY -9.30 -10.99 -10.48 -13.04 -6.82 -3.86 -0.74 443.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.55 0.59 0.69 0.72 0.64 -9.63%

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