[BOXPAK] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 7.78%
YoY- -5935.88%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 692,075 737,119 765,774 765,904 699,328 681,820 678,221 1.36%
PBT -8,806 -8,149 -2,904 -120,431 -131,068 -127,514 -124,106 -82.94%
Tax -3,106 -3,016 -3,153 -2,037 -1,733 -1,594 -1,957 36.17%
NP -11,912 -11,165 -6,057 -122,468 -132,801 -129,108 -126,063 -79.34%
-
NP to SH -11,912 -11,165 -6,057 -122,468 -132,801 -129,108 -126,063 -79.34%
-
Tax Rate - - - - - - - -
Total Cost 703,987 748,284 771,831 888,372 832,129 810,928 804,284 -8.51%
-
Net Worth 115,245 116,445 120,047 123,648 124,848 126,049 128,450 -6.99%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 115,245 116,445 120,047 123,648 124,848 126,049 128,450 -6.99%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -1.72% -1.51% -0.79% -15.99% -18.99% -18.94% -18.59% -
ROE -10.34% -9.59% -5.05% -99.05% -106.37% -102.43% -98.14% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 576.50 614.03 637.90 638.00 582.55 567.96 564.96 1.36%
EPS -9.92 -9.30 -5.05 -102.02 -110.62 -107.55 -105.01 -79.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.97 1.00 1.03 1.04 1.05 1.07 -6.99%
Adjusted Per Share Value based on latest NOSH - 120,047
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 576.50 614.03 637.90 638.00 582.55 567.96 564.96 1.36%
EPS -9.92 -9.30 -5.05 -102.02 -110.62 -107.55 -105.01 -79.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.97 1.00 1.03 1.04 1.05 1.07 -6.99%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.83 0.86 0.87 1.04 1.27 1.20 1.27 -
P/RPS 0.14 0.14 0.14 0.16 0.22 0.21 0.22 -26.07%
P/EPS -8.36 -9.25 -17.24 -1.02 -1.15 -1.12 -1.21 264.04%
EY -11.96 -10.81 -5.80 -98.09 -87.11 -89.62 -82.69 -72.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 0.87 1.01 1.22 1.14 1.19 -19.51%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 23/02/23 23/11/22 24/08/22 25/05/22 23/02/22 -
Price 0.875 0.825 0.865 0.975 0.925 1.01 1.20 -
P/RPS 0.15 0.13 0.14 0.15 0.16 0.18 0.21 -20.14%
P/EPS -8.82 -8.87 -17.14 -0.96 -0.84 -0.94 -1.14 292.64%
EY -11.34 -11.27 -5.83 -104.63 -119.59 -106.48 -87.51 -74.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 0.87 0.95 0.89 0.96 1.12 -12.96%

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