[BOXPAK] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -7.35%
YoY- -120.51%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 487,162 477,903 576,070 488,387 463,712 477,369 454,762 1.15%
PBT -18,801 -7,660 -2,533 -6,208 8,421 -12,650 -7,360 16.90%
Tax -1,168 -1,789 -1,752 -1,672 -2,324 -769 844 -
NP -19,969 -9,449 -4,285 -7,880 6,097 -13,419 -6,516 20.50%
-
NP to SH -19,969 -9,449 -4,285 -7,880 6,097 -13,419 -6,516 20.50%
-
Tax Rate - - - - 27.60% - - -
Total Cost 507,131 487,352 580,355 496,267 457,615 490,788 461,278 1.59%
-
Net Worth 88,834 110,443 123,648 246,096 242,494 236,492 258,101 -16.27%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 88,834 110,443 123,648 246,096 242,494 236,492 258,101 -16.27%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -4.10% -1.98% -0.74% -1.61% 1.31% -2.81% -1.43% -
ROE -22.48% -8.56% -3.47% -3.20% 2.51% -5.67% -2.52% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 405.81 398.10 479.87 406.83 386.28 397.65 378.82 1.15%
EPS -16.63 -7.87 -3.57 -6.56 5.08 -11.18 -5.43 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.92 1.03 2.05 2.02 1.97 2.15 -16.27%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 405.81 398.10 479.87 406.83 386.28 397.65 378.82 1.15%
EPS -16.63 -7.87 -3.57 -6.56 5.08 -11.18 -5.43 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.92 1.03 2.05 2.02 1.97 2.15 -16.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.85 0.835 1.04 1.32 1.07 1.10 1.03 -
P/RPS 0.21 0.21 0.22 0.32 0.28 0.28 0.27 -4.09%
P/EPS -5.11 -10.61 -29.14 -20.11 21.07 -9.84 -18.98 -19.62%
EY -19.57 -9.43 -3.43 -4.97 4.75 -10.16 -5.27 24.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.91 1.01 0.64 0.53 0.56 0.48 15.66%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 30/11/23 23/11/22 24/11/21 25/11/20 20/11/19 21/11/18 -
Price 0.68 0.87 0.975 1.33 1.20 1.17 0.87 -
P/RPS 0.17 0.22 0.20 0.33 0.31 0.29 0.23 -4.90%
P/EPS -4.09 -11.05 -27.32 -20.26 23.63 -10.47 -16.03 -20.34%
EY -24.46 -9.05 -3.66 -4.94 4.23 -9.55 -6.24 25.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.95 0.65 0.59 0.59 0.40 14.87%

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