[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -39.79%
YoY- -78.23%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 109,156 89,986 73,734 42,978 45,998 46,064 53,874 12.48%
PBT 3,122 3,206 -1,946 2,088 8,770 10,398 10,382 -18.14%
Tax -104 -734 240 -802 -2,862 -3,364 -3,256 -43.65%
NP 3,018 2,472 -1,706 1,286 5,908 7,034 7,126 -13.33%
-
NP to SH 3,018 2,472 -1,706 1,286 5,908 7,034 7,126 -13.33%
-
Tax Rate 3.33% 22.89% - 38.41% 32.63% 32.35% 31.36% -
Total Cost 106,138 87,514 75,440 41,692 40,090 39,030 46,748 14.63%
-
Net Worth 64,327 62,399 60,070 63,098 68,446 74,821 66,856 -0.64%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 6,004 4,001 4,003 -
Div Payout % - - - - 101.63% 56.88% 56.18% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 64,327 62,399 60,070 63,098 68,446 74,821 66,856 -0.64%
NOSH 60,119 60,000 60,070 60,093 60,040 40,011 40,033 7.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.76% 2.75% -2.31% 2.99% 12.84% 15.27% 13.23% -
ROE 4.69% 3.96% -2.84% 2.04% 8.63% 9.40% 10.66% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 181.56 149.98 122.75 71.52 76.61 115.13 134.57 5.11%
EPS 5.02 4.12 -2.84 2.14 9.84 17.58 17.80 -19.01%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 1.07 1.04 1.00 1.05 1.14 1.87 1.67 -7.14%
Adjusted Per Share Value based on latest NOSH - 60,555
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 90.93 74.96 61.42 35.80 38.32 38.37 44.88 12.48%
EPS 2.51 2.06 -1.42 1.07 4.92 5.86 5.94 -13.36%
DPS 0.00 0.00 0.00 0.00 5.00 3.33 3.33 -
NAPS 0.5359 0.5198 0.5004 0.5256 0.5702 0.6233 0.5569 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.99 0.83 1.28 1.72 1.86 3.00 2.30 -
P/RPS 0.55 0.55 1.04 2.40 2.43 2.61 1.71 -17.21%
P/EPS 19.72 20.15 -45.07 80.37 18.90 17.06 12.92 7.29%
EY 5.07 4.96 -2.22 1.24 5.29 5.86 7.74 -6.80%
DY 0.00 0.00 0.00 0.00 5.38 3.33 4.35 -
P/NAPS 0.93 0.80 1.28 1.64 1.63 1.60 1.38 -6.36%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 24/08/06 25/08/05 19/08/04 19/08/03 20/08/02 17/08/01 -
Price 0.88 0.91 1.20 1.83 1.88 3.08 2.35 -
P/RPS 0.48 0.61 0.98 2.56 2.45 2.68 1.75 -19.38%
P/EPS 17.53 22.09 -42.25 85.51 19.11 17.52 13.20 4.83%
EY 5.70 4.53 -2.37 1.17 5.23 5.71 7.57 -4.61%
DY 0.00 0.00 0.00 0.00 5.32 3.25 4.26 -
P/NAPS 0.82 0.88 1.20 1.74 1.65 1.65 1.41 -8.63%

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