[BOXPAK] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -89.42%
YoY- -66.6%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 26,374 21,752 17,784 10,651 10,792 11,746 13,698 11.53%
PBT 554 601 -625 884 2,384 2,882 2,285 -21.02%
Tax -40 -227 12 -350 -785 -952 -728 -38.32%
NP 514 374 -613 534 1,599 1,930 1,557 -16.85%
-
NP to SH 514 374 -613 534 1,599 1,930 1,557 -16.85%
-
Tax Rate 7.22% 37.77% - 39.59% 32.93% 33.03% 31.86% -
Total Cost 25,860 21,378 18,397 10,117 9,193 9,816 12,141 13.42%
-
Net Worth 63,353 62,132 60,699 67,200 71,534 67,130 66,272 -0.74%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 63,353 62,132 60,699 67,200 71,534 67,130 66,272 -0.74%
NOSH 59,767 60,322 60,098 60,000 60,112 39,958 39,923 6.95%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.95% 1.72% -3.45% 5.01% 14.82% 16.43% 11.37% -
ROE 0.81% 0.60% -1.01% 0.79% 2.24% 2.88% 2.35% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 44.13 36.06 29.59 17.75 17.95 29.40 34.31 4.28%
EPS 0.86 0.62 -1.02 0.89 2.66 4.83 3.90 -22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.01 1.12 1.19 1.68 1.66 -7.20%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.97 18.12 14.81 8.87 8.99 9.78 11.41 11.53%
EPS 0.43 0.31 -0.51 0.44 1.33 1.61 1.30 -16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.5176 0.5056 0.5598 0.5959 0.5592 0.5521 -0.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.90 0.96 1.59 1.90 1.55 3.06 1.83 -
P/RPS 2.04 2.66 5.37 10.70 8.63 10.41 5.33 -14.78%
P/EPS 104.65 154.84 -155.88 213.48 58.27 63.35 46.92 14.29%
EY 0.96 0.65 -0.64 0.47 1.72 1.58 2.13 -12.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 1.57 1.70 1.30 1.82 1.10 -4.20%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 25/05/06 26/05/05 20/05/04 20/05/03 21/05/02 18/05/01 -
Price 0.84 1.03 1.20 1.80 1.62 3.30 2.10 -
P/RPS 1.90 2.86 4.06 10.14 9.02 11.23 6.12 -17.70%
P/EPS 97.67 166.13 -117.65 202.25 60.90 68.32 53.85 10.42%
EY 1.02 0.60 -0.85 0.49 1.64 1.46 1.86 -9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.00 1.19 1.61 1.36 1.96 1.27 -7.60%

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