[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -7.63%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 89,986 73,734 42,978 45,998 46,064 53,874 49,594 10.43%
PBT 3,206 -1,946 2,088 8,770 10,398 10,382 6,722 -11.60%
Tax -734 240 -802 -2,862 -3,364 -3,256 -1,558 -11.78%
NP 2,472 -1,706 1,286 5,908 7,034 7,126 5,164 -11.54%
-
NP to SH 2,472 -1,706 1,286 5,908 7,034 7,126 5,164 -11.54%
-
Tax Rate 22.89% - 38.41% 32.63% 32.35% 31.36% 23.18% -
Total Cost 87,514 75,440 41,692 40,090 39,030 46,748 44,430 11.95%
-
Net Worth 62,399 60,070 63,098 68,446 74,821 66,856 69,515 -1.78%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 6,004 4,001 4,003 - -
Div Payout % - - - 101.63% 56.88% 56.18% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 62,399 60,070 63,098 68,446 74,821 66,856 69,515 -1.78%
NOSH 60,000 60,070 60,093 60,040 40,011 40,033 39,723 7.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.75% -2.31% 2.99% 12.84% 15.27% 13.23% 10.41% -
ROE 3.96% -2.84% 2.04% 8.63% 9.40% 10.66% 7.43% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 149.98 122.75 71.52 76.61 115.13 134.57 124.85 3.10%
EPS 4.12 -2.84 2.14 9.84 17.58 17.80 13.00 -17.42%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 1.04 1.00 1.05 1.14 1.87 1.67 1.75 -8.30%
Adjusted Per Share Value based on latest NOSH - 59,955
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 74.96 61.42 35.80 38.32 38.37 44.88 41.31 10.43%
EPS 2.06 -1.42 1.07 4.92 5.86 5.94 4.30 -11.53%
DPS 0.00 0.00 0.00 5.00 3.33 3.33 0.00 -
NAPS 0.5198 0.5004 0.5256 0.5702 0.6233 0.5569 0.5791 -1.78%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.83 1.28 1.72 1.86 3.00 2.30 2.70 -
P/RPS 0.55 1.04 2.40 2.43 2.61 1.71 2.16 -20.37%
P/EPS 20.15 -45.07 80.37 18.90 17.06 12.92 20.77 -0.50%
EY 4.96 -2.22 1.24 5.29 5.86 7.74 4.81 0.51%
DY 0.00 0.00 0.00 5.38 3.33 4.35 0.00 -
P/NAPS 0.80 1.28 1.64 1.63 1.60 1.38 1.54 -10.33%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 19/08/04 19/08/03 20/08/02 17/08/01 28/08/00 -
Price 0.91 1.20 1.83 1.88 3.08 2.35 2.14 -
P/RPS 0.61 0.98 2.56 2.45 2.68 1.75 1.71 -15.77%
P/EPS 22.09 -42.25 85.51 19.11 17.52 13.20 16.46 5.02%
EY 4.53 -2.37 1.17 5.23 5.71 7.57 6.07 -4.75%
DY 0.00 0.00 0.00 5.32 3.25 4.26 0.00 -
P/NAPS 0.88 1.20 1.74 1.65 1.65 1.41 1.22 -5.29%

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