[BOXPAK] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -77.55%
YoY- -165.93%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 79,284 74,158 67,150 58,890 51,757 47,445 44,748 46.27%
PBT 1,505 -1,040 -2,891 -2,386 -877 550 3,368 -41.46%
Tax -913 -201 -80 -240 -602 -242 -631 27.84%
NP 592 -1,241 -2,971 -2,626 -1,479 308 2,737 -63.86%
-
NP to SH 592 -1,241 -2,971 -2,626 -1,479 308 2,737 -63.86%
-
Tax Rate 60.66% - - - - 44.00% 18.74% -
Total Cost 78,692 75,399 70,121 61,516 53,236 47,137 42,011 51.78%
-
Net Worth 60,000 60,600 60,512 60,699 61,365 61,889 63,583 -3.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - 6,017 6,017 -
Div Payout % - - - - - 1,953.65% 219.85% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 60,000 60,600 60,512 60,699 61,365 61,889 63,583 -3.78%
NOSH 60,000 60,000 60,512 60,098 60,162 60,086 60,555 -0.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.75% -1.67% -4.42% -4.46% -2.86% 0.65% 6.12% -
ROE 0.99% -2.05% -4.91% -4.33% -2.41% 0.50% 4.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 132.14 123.60 110.97 97.99 86.03 78.96 73.90 47.16%
EPS 0.99 -2.07 -4.91 -4.37 -2.46 0.51 4.52 -63.56%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 1.00 1.01 1.00 1.01 1.02 1.03 1.05 -3.19%
Adjusted Per Share Value based on latest NOSH - 60,098
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 66.04 61.77 55.94 49.06 43.11 39.52 37.28 46.25%
EPS 0.49 -1.03 -2.47 -2.19 -1.23 0.26 2.28 -64.02%
DPS 0.00 0.00 0.00 0.00 0.00 5.01 5.01 -
NAPS 0.4998 0.5048 0.5041 0.5056 0.5112 0.5155 0.5297 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.38 1.28 1.59 1.62 1.80 1.72 -
P/RPS 0.89 1.12 1.15 1.62 1.88 2.28 2.33 -47.26%
P/EPS 118.58 -66.72 -26.07 -36.39 -65.90 351.16 38.05 112.91%
EY 0.84 -1.50 -3.84 -2.75 -1.52 0.28 2.63 -53.17%
DY 0.00 0.00 0.00 0.00 0.00 5.56 5.81 -
P/NAPS 1.17 1.37 1.28 1.57 1.59 1.75 1.64 -20.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 26/05/05 25/02/05 25/11/04 19/08/04 -
Price 1.01 1.21 1.20 1.20 1.55 1.72 1.83 -
P/RPS 0.76 0.98 1.08 1.22 1.80 2.18 2.48 -54.44%
P/EPS 102.36 -58.50 -24.44 -27.46 -63.05 335.55 40.49 85.26%
EY 0.98 -1.71 -4.09 -3.64 -1.59 0.30 2.47 -45.91%
DY 0.00 0.00 0.00 0.00 0.00 5.81 5.46 -
P/NAPS 1.01 1.20 1.20 1.19 1.52 1.67 1.74 -30.34%

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