[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 46.79%
YoY- 22.09%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 169,006 138,438 147,586 109,156 89,986 73,734 42,978 25.62%
PBT 6,696 10,388 7,416 3,122 3,206 -1,946 2,088 21.42%
Tax -1,560 -872 -174 -104 -734 240 -802 11.72%
NP 5,136 9,516 7,242 3,018 2,472 -1,706 1,286 25.94%
-
NP to SH 5,136 9,516 7,242 3,018 2,472 -1,706 1,286 25.94%
-
Tax Rate 23.30% 8.39% 2.35% 3.33% 22.89% - 38.41% -
Total Cost 163,870 128,922 140,344 106,138 87,514 75,440 41,692 25.61%
-
Net Worth 102,599 73,200 67,255 64,327 62,399 60,070 63,098 8.43%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 102,599 73,200 67,255 64,327 62,399 60,070 63,098 8.43%
NOSH 59,999 60,000 60,049 60,119 60,000 60,070 60,093 -0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.04% 6.87% 4.91% 2.76% 2.75% -2.31% 2.99% -
ROE 5.01% 13.00% 10.77% 4.69% 3.96% -2.84% 2.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 281.68 230.73 245.77 181.56 149.98 122.75 71.52 25.65%
EPS 8.56 15.86 12.06 5.02 4.12 -2.84 2.14 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.22 1.12 1.07 1.04 1.00 1.05 8.46%
Adjusted Per Share Value based on latest NOSH - 59,939
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 140.78 115.32 122.94 90.93 74.96 61.42 35.80 25.62%
EPS 4.28 7.93 6.03 2.51 2.06 -1.42 1.07 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8547 0.6098 0.5602 0.5359 0.5198 0.5004 0.5256 8.43%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.37 0.83 0.94 0.99 0.83 1.28 1.72 -
P/RPS 0.49 0.36 0.38 0.55 0.55 1.04 2.40 -23.25%
P/EPS 16.00 5.23 7.79 19.72 20.15 -45.07 80.37 -23.57%
EY 6.25 19.11 12.83 5.07 4.96 -2.22 1.24 30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.84 0.93 0.80 1.28 1.64 -11.27%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 19/08/09 28/08/08 22/08/07 24/08/06 25/08/05 19/08/04 -
Price 1.35 0.89 0.78 0.88 0.91 1.20 1.83 -
P/RPS 0.48 0.39 0.32 0.48 0.61 0.98 2.56 -24.33%
P/EPS 15.77 5.61 6.47 17.53 22.09 -42.25 85.51 -24.54%
EY 6.34 17.82 15.46 5.70 4.53 -2.37 1.17 32.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.70 0.82 0.88 1.20 1.74 -12.32%

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