[BOXPAK] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 60.61%
YoY- 31.71%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 156,457 112,241 95,764 77,901 48,053 46,469 46,754 22.27%
PBT 8,537 3,530 3,649 -510 -290 7,922 10,097 -2.75%
Tax -134 -176 -694 -161 -693 -2,588 -3,252 -41.20%
NP 8,402 3,354 2,954 -672 -984 5,334 6,845 3.47%
-
NP to SH 8,402 3,354 2,954 -672 -984 5,334 6,845 3.47%
-
Tax Rate 1.57% 4.99% 19.02% - - 32.67% 32.21% -
Total Cost 148,054 108,886 92,809 78,573 49,037 41,134 39,909 24.39%
-
Net Worth 70,822 65,452 63,056 60,599 61,799 67,183 39,999 9.98%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 3,998 2,666 -
Div Payout % - - - - - 74.96% 38.96% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 70,822 65,452 63,056 60,599 61,799 67,183 39,999 9.98%
NOSH 60,019 60,047 60,054 59,999 60,000 59,984 39,999 6.99%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.37% 2.99% 3.09% -0.86% -2.05% 11.48% 14.64% -
ROE 11.86% 5.13% 4.69% -1.11% -1.59% 7.94% 17.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 260.68 186.92 159.46 129.84 80.09 77.47 116.89 14.28%
EPS 14.00 5.59 4.92 -1.12 -1.64 8.89 11.40 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 6.67 -
NAPS 1.18 1.09 1.05 1.01 1.03 1.12 1.00 2.79%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 130.33 93.50 79.77 64.89 40.03 38.71 38.95 22.27%
EPS 7.00 2.79 2.46 -0.56 -0.82 4.44 5.70 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 2.22 -
NAPS 0.59 0.5452 0.5253 0.5048 0.5148 0.5596 0.3332 9.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.65 0.98 0.75 1.38 1.80 1.79 2.73 -
P/RPS 0.25 0.52 0.47 1.06 2.25 2.31 2.34 -31.09%
P/EPS 4.64 17.54 15.24 -123.21 -109.76 20.13 15.95 -18.58%
EY 21.54 5.70 6.56 -0.81 -0.91 4.97 6.27 22.81%
DY 0.00 0.00 0.00 0.00 0.00 3.72 2.44 -
P/NAPS 0.55 0.90 0.71 1.37 1.75 1.60 2.73 -23.41%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 18/11/03 29/11/02 -
Price 0.60 0.95 0.74 1.21 1.72 1.78 1.62 -
P/RPS 0.23 0.51 0.46 0.93 2.15 2.30 1.39 -25.88%
P/EPS 4.29 17.00 15.04 -108.04 -104.88 20.01 9.47 -12.35%
EY 23.33 5.88 6.65 -0.93 -0.95 5.00 10.56 14.10%
DY 0.00 0.00 0.00 0.00 0.00 3.75 4.12 -
P/NAPS 0.51 0.87 0.70 1.20 1.67 1.59 1.62 -17.50%

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