[BOXPAK] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 147.7%
YoY- 140.03%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 92,665 87,394 83,252 79,284 74,158 67,150 58,890 35.24%
PBT 4,622 4,078 2,731 1,505 -1,040 -2,891 -2,386 -
Tax -1,313 -1,402 -1,152 -913 -201 -80 -240 210.16%
NP 3,309 2,676 1,579 592 -1,241 -2,971 -2,626 -
-
NP to SH 3,309 2,676 1,579 592 -1,241 -2,971 -2,626 -
-
Tax Rate 28.41% 34.38% 42.18% 60.66% - - - -
Total Cost 89,356 84,718 81,673 78,692 75,399 70,121 61,516 28.23%
-
Net Worth 63,193 62,618 62,132 60,000 60,600 60,512 60,699 2.71%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 63,193 62,618 62,132 60,000 60,600 60,512 60,699 2.71%
NOSH 60,184 60,209 60,322 60,000 60,000 60,512 60,098 0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.57% 3.06% 1.90% 0.75% -1.67% -4.42% -4.46% -
ROE 5.24% 4.27% 2.54% 0.99% -2.05% -4.91% -4.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 153.97 145.15 138.01 132.14 123.60 110.97 97.99 35.11%
EPS 5.50 4.44 2.62 0.99 -2.07 -4.91 -4.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.03 1.00 1.01 1.00 1.01 2.62%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 77.19 72.80 69.35 66.04 61.77 55.94 49.06 35.23%
EPS 2.76 2.23 1.32 0.49 -1.03 -2.47 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5264 0.5216 0.5176 0.4998 0.5048 0.5041 0.5056 2.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.83 0.96 1.17 1.38 1.28 1.59 -
P/RPS 0.49 0.57 0.70 0.89 1.12 1.15 1.62 -54.90%
P/EPS 13.64 18.67 36.67 118.58 -66.72 -26.07 -36.39 -
EY 7.33 5.35 2.73 0.84 -1.50 -3.84 -2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.93 1.17 1.37 1.28 1.57 -41.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 24/08/06 25/05/06 28/02/06 29/11/05 25/08/05 26/05/05 -
Price 0.74 0.91 1.03 1.01 1.21 1.20 1.20 -
P/RPS 0.48 0.63 0.75 0.76 0.98 1.08 1.22 -46.27%
P/EPS 13.46 20.47 39.35 102.36 -58.50 -24.44 -27.46 -
EY 7.43 4.88 2.54 0.98 -1.71 -4.09 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.88 1.00 1.01 1.20 1.20 1.19 -29.77%

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