[BOXPAK] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 166.72%
YoY- 160.13%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 98,774 92,665 87,394 83,252 79,284 74,158 67,150 29.24%
PBT 2,204 4,622 4,078 2,731 1,505 -1,040 -2,891 -
Tax -295 -1,313 -1,402 -1,152 -913 -201 -80 138.11%
NP 1,909 3,309 2,676 1,579 592 -1,241 -2,971 -
-
NP to SH 1,909 3,309 2,676 1,579 592 -1,241 -2,971 -
-
Tax Rate 13.38% 28.41% 34.38% 42.18% 60.66% - - -
Total Cost 96,865 89,356 84,718 81,673 78,692 75,399 70,121 23.96%
-
Net Worth 63,187 63,193 62,618 62,132 60,000 60,600 60,512 2.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 63,187 63,193 62,618 62,132 60,000 60,600 60,512 2.91%
NOSH 60,178 60,184 60,209 60,322 60,000 60,000 60,512 -0.36%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.93% 3.57% 3.06% 1.90% 0.75% -1.67% -4.42% -
ROE 3.02% 5.24% 4.27% 2.54% 0.99% -2.05% -4.91% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 164.13 153.97 145.15 138.01 132.14 123.60 110.97 29.72%
EPS 3.17 5.50 4.44 2.62 0.99 -2.07 -4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.04 1.03 1.00 1.01 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 60,322
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 82.28 77.19 72.80 69.35 66.04 61.77 55.94 29.24%
EPS 1.59 2.76 2.23 1.32 0.49 -1.03 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5264 0.5264 0.5216 0.5176 0.4998 0.5048 0.5041 2.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.90 0.75 0.83 0.96 1.17 1.38 1.28 -
P/RPS 0.55 0.49 0.57 0.70 0.89 1.12 1.15 -38.76%
P/EPS 28.37 13.64 18.67 36.67 118.58 -66.72 -26.07 -
EY 3.52 7.33 5.35 2.73 0.84 -1.50 -3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.71 0.80 0.93 1.17 1.37 1.28 -23.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 29/11/05 25/08/05 -
Price 0.97 0.74 0.91 1.03 1.01 1.21 1.20 -
P/RPS 0.59 0.48 0.63 0.75 0.76 0.98 1.08 -33.09%
P/EPS 30.58 13.46 20.47 39.35 102.36 -58.50 -24.44 -
EY 3.27 7.43 4.88 2.54 0.98 -1.71 -4.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.70 0.88 1.00 1.01 1.20 1.20 -16.19%

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