[BOXPAK] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -2611.37%
YoY- -520.82%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 588,496 599,592 553,168 491,476 481,680 384,460 317,880 10.79%
PBT 520 -24,564 -22,196 -20,988 9,424 13,000 3,060 -25.55%
Tax -1,976 -1,252 -1,804 -2,140 -3,928 -2,904 -1,068 10.78%
NP -1,456 -25,816 -24,000 -23,128 5,496 10,096 1,992 -
-
NP to SH -1,456 -25,816 -24,000 -23,128 5,496 10,096 1,992 -
-
Tax Rate 380.00% - - - 41.68% 22.34% 34.90% -
Total Cost 589,952 625,408 577,168 514,604 476,184 374,364 315,888 10.96%
-
Net Worth 240,094 240,094 249,697 286,909 176,400 156,476 141,599 9.19%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 240,094 240,094 249,697 286,909 176,400 156,476 141,599 9.19%
NOSH 120,047 120,047 120,047 120,046 60,000 59,952 60,000 12.24%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.25% -4.31% -4.34% -4.71% 1.14% 2.63% 0.63% -
ROE -0.61% -10.75% -9.61% -8.06% 3.12% 6.45% 1.41% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 490.22 499.46 460.79 409.41 802.80 641.27 529.80 -1.28%
EPS -1.20 -21.52 -20.00 -19.28 9.16 16.84 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.08 2.39 2.94 2.61 2.36 -2.71%
Adjusted Per Share Value based on latest NOSH - 120,046
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 490.22 499.46 460.79 409.40 401.24 320.26 264.80 10.79%
EPS -1.20 -21.52 -20.00 -19.27 4.58 8.41 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.08 2.39 1.4694 1.3035 1.1795 9.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.85 1.08 1.10 1.78 2.58 2.36 2.34 -
P/RPS 0.17 0.22 0.24 0.43 0.32 0.37 0.44 -14.64%
P/EPS -70.08 -5.02 -5.50 -9.24 28.17 14.01 70.48 -
EY -1.43 -19.91 -18.17 -10.82 3.55 7.14 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.53 0.74 0.88 0.90 0.99 -12.96%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 02/06/20 21/05/19 23/05/18 19/05/17 12/05/16 20/05/15 28/05/14 -
Price 1.36 1.10 1.18 1.73 2.50 2.15 2.42 -
P/RPS 0.28 0.22 0.26 0.42 0.31 0.34 0.46 -7.93%
P/EPS -112.13 -5.12 -5.90 -8.98 27.29 12.77 72.89 -
EY -0.89 -19.55 -16.94 -11.14 3.66 7.83 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.55 0.57 0.72 0.85 0.82 1.03 -6.68%

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