[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.09%
YoY- 139.96%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 233,410 169,006 138,438 147,586 109,156 89,986 73,734 21.16%
PBT 13,380 6,696 10,388 7,416 3,122 3,206 -1,946 -
Tax -1,686 -1,560 -872 -174 -104 -734 240 -
NP 11,694 5,136 9,516 7,242 3,018 2,472 -1,706 -
-
NP to SH 11,694 5,136 9,516 7,242 3,018 2,472 -1,706 -
-
Tax Rate 12.60% 23.30% 8.39% 2.35% 3.33% 22.89% - -
Total Cost 221,716 163,870 128,922 140,344 106,138 87,514 75,440 19.67%
-
Net Worth 105,654 102,599 73,200 67,255 64,327 62,399 60,070 9.86%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 105,654 102,599 73,200 67,255 64,327 62,399 60,070 9.86%
NOSH 60,030 59,999 60,000 60,049 60,119 60,000 60,070 -0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.01% 3.04% 6.87% 4.91% 2.76% 2.75% -2.31% -
ROE 11.07% 5.01% 13.00% 10.77% 4.69% 3.96% -2.84% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 388.82 281.68 230.73 245.77 181.56 149.98 122.75 21.17%
EPS 19.48 8.56 15.86 12.06 5.02 4.12 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.71 1.22 1.12 1.07 1.04 1.00 9.87%
Adjusted Per Share Value based on latest NOSH - 60,035
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 194.43 140.78 115.32 122.94 90.93 74.96 61.42 21.16%
EPS 9.74 4.28 7.93 6.03 2.51 2.06 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8801 0.8547 0.6098 0.5602 0.5359 0.5198 0.5004 9.86%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.33 1.37 0.83 0.94 0.99 0.83 1.28 -
P/RPS 0.34 0.49 0.36 0.38 0.55 0.55 1.04 -16.99%
P/EPS 6.83 16.00 5.23 7.79 19.72 20.15 -45.07 -
EY 14.65 6.25 19.11 12.83 5.07 4.96 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.68 0.84 0.93 0.80 1.28 -8.31%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 18/08/10 19/08/09 28/08/08 22/08/07 24/08/06 25/08/05 -
Price 1.24 1.35 0.89 0.78 0.88 0.91 1.20 -
P/RPS 0.32 0.48 0.39 0.32 0.48 0.61 0.98 -17.01%
P/EPS 6.37 15.77 5.61 6.47 17.53 22.09 -42.25 -
EY 15.71 6.34 17.82 15.46 5.70 4.53 -2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.73 0.70 0.82 0.88 1.20 -8.58%

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