[BOXPAK] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -838.92%
YoY- -198.82%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 552,752 535,897 515,354 503,161 500,712 512,644 501,338 6.70%
PBT -15,492 -16,942 -12,067 -7,073 530 4,220 7,196 -
Tax 138 -3,873 -1,037 -936 -1,383 1,553 -2,387 -
NP -15,354 -20,815 -13,104 -8,009 -853 5,773 4,809 -
-
NP to SH -15,354 -20,815 -13,104 -8,009 -853 5,773 4,809 -
-
Tax Rate - - - - 260.94% -36.80% 33.17% -
Total Cost 568,106 556,712 528,458 511,170 501,565 506,871 496,529 9.36%
-
Net Worth 264,101 272,504 279,707 286,909 181,857 178,868 171,823 33.08%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 264,101 272,504 279,707 286,909 181,857 178,868 171,823 33.08%
NOSH 120,046 120,046 120,046 120,046 60,019 60,023 60,078 58.44%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -2.78% -3.88% -2.54% -1.59% -0.17% 1.13% 0.96% -
ROE -5.81% -7.64% -4.68% -2.79% -0.47% 3.23% 2.80% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 460.45 446.41 429.30 419.14 834.25 854.08 834.48 -32.65%
EPS -12.79 -17.34 -10.92 -6.67 -1.42 9.62 8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.27 2.33 2.39 3.03 2.98 2.86 -16.00%
Adjusted Per Share Value based on latest NOSH - 120,046
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 460.45 446.41 429.29 419.14 417.10 427.04 417.62 6.70%
EPS -12.79 -17.34 -10.92 -6.67 -0.71 4.81 4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.27 2.33 2.39 1.5149 1.49 1.4313 33.08%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.25 1.47 1.70 1.78 2.10 2.04 2.45 -
P/RPS 0.27 0.33 0.40 0.42 0.25 0.24 0.29 -4.63%
P/EPS -9.77 -8.48 -15.57 -26.68 -147.76 21.21 30.61 -
EY -10.23 -11.80 -6.42 -3.75 -0.68 4.71 3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.73 0.74 0.69 0.68 0.86 -23.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 22/11/17 23/08/17 19/05/17 22/02/17 15/11/16 16/08/16 -
Price 1.22 1.33 1.60 1.73 1.93 2.03 2.31 -
P/RPS 0.26 0.30 0.37 0.41 0.23 0.24 0.28 -4.80%
P/EPS -9.54 -7.67 -14.66 -25.93 -135.80 21.11 28.86 -
EY -10.48 -13.04 -6.82 -3.86 -0.74 4.74 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.69 0.72 0.64 0.68 0.81 -22.69%

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