[BOXPAK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.7%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 156,324 130,116 142,424 105,496 87,008 71,136 42,604 24.18%
PBT 2,284 9,960 7,948 2,216 2,404 -2,500 3,536 -7.02%
Tax -1,100 -684 -236 -160 -908 48 -1,400 -3.93%
NP 1,184 9,276 7,712 2,056 1,496 -2,452 2,136 -9.36%
-
NP to SH 1,184 9,276 7,712 2,056 1,496 -2,452 2,136 -9.36%
-
Tax Rate 48.16% 6.87% 2.97% 7.22% 37.77% - 39.59% -
Total Cost 155,140 120,840 134,712 103,440 85,512 73,588 40,468 25.09%
-
Net Worth 104,506 73,895 67,870 63,353 62,132 60,699 67,200 7.63%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 104,506 73,895 67,870 63,353 62,132 60,699 67,200 7.63%
NOSH 60,408 60,077 60,062 59,767 60,322 60,098 60,000 0.11%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.76% 7.13% 5.41% 1.95% 1.72% -3.45% 5.01% -
ROE 1.13% 12.55% 11.36% 3.25% 2.41% -4.04% 3.18% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 258.78 216.58 237.13 176.51 144.24 118.37 71.01 24.03%
EPS 1.96 15.44 12.84 3.44 2.48 -4.08 3.56 -9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.23 1.13 1.06 1.03 1.01 1.12 7.51%
Adjusted Per Share Value based on latest NOSH - 59,767
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 130.22 108.39 118.64 87.88 72.48 59.26 35.49 24.18%
EPS 0.99 7.73 6.42 1.71 1.25 -2.04 1.78 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8705 0.6156 0.5654 0.5277 0.5176 0.5056 0.5598 7.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.49 0.86 0.68 0.90 0.96 1.59 1.90 -
P/RPS 0.58 0.40 0.29 0.51 0.67 1.34 2.68 -22.50%
P/EPS 76.02 5.57 5.30 26.16 38.71 -38.97 53.37 6.07%
EY 1.32 17.95 18.88 3.82 2.58 -2.57 1.87 -5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.60 0.85 0.93 1.57 1.70 -10.73%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 20/05/09 21/05/08 23/05/07 25/05/06 26/05/05 20/05/04 -
Price 1.50 0.89 0.68 0.84 1.03 1.20 1.80 -
P/RPS 0.58 0.41 0.29 0.48 0.71 1.01 2.53 -21.75%
P/EPS 76.53 5.76 5.30 24.42 41.53 -29.41 50.56 7.14%
EY 1.31 17.35 18.88 4.10 2.41 -3.40 1.98 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.72 0.60 0.79 1.00 1.19 1.61 -9.74%

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