[BOXPAK] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -15.26%
YoY- -14.62%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 23,240 19,098 10,838 12,207 11,286 13,239 14,043 8.75%
PBT 1,002 -345 160 2,001 2,317 2,906 2,354 -13.26%
Tax -141 109 -51 -646 -730 -900 -389 -15.55%
NP 861 -236 109 1,355 1,587 2,006 1,965 -12.84%
-
NP to SH 861 -236 109 1,355 1,587 2,006 1,965 -12.84%
-
Tax Rate 14.07% - 31.87% 32.28% 31.51% 30.97% 16.53% -
Total Cost 22,379 19,334 10,729 10,852 9,699 11,233 12,078 10.82%
-
Net Worth 62,618 60,512 63,583 68,349 74,752 67,000 70,178 -1.88%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 2,997 1,998 2,006 1,443 -
Div Payout % - - - 221.24% 125.94% 100.00% 73.47% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 62,618 60,512 63,583 68,349 74,752 67,000 70,178 -1.88%
NOSH 60,209 60,512 60,555 59,955 39,974 40,120 40,102 7.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.70% -1.24% 1.01% 11.10% 14.06% 15.15% 13.99% -
ROE 1.38% -0.39% 0.17% 1.98% 2.12% 2.99% 2.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 38.60 31.56 17.90 20.36 28.23 33.00 35.02 1.63%
EPS 1.43 -0.39 0.18 2.26 3.97 5.00 4.90 -18.54%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 3.60 -
NAPS 1.04 1.00 1.05 1.14 1.87 1.67 1.75 -8.30%
Adjusted Per Share Value based on latest NOSH - 59,955
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.36 15.91 9.03 10.17 9.40 11.03 11.70 8.75%
EPS 0.72 -0.20 0.09 1.13 1.32 1.67 1.64 -12.81%
DPS 0.00 0.00 0.00 2.50 1.66 1.67 1.20 -
NAPS 0.5216 0.5041 0.5297 0.5694 0.6227 0.5581 0.5846 -1.88%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.83 1.28 1.72 1.86 3.00 2.30 2.70 -
P/RPS 2.15 4.06 9.61 9.14 10.63 6.97 7.71 -19.16%
P/EPS 58.04 -328.21 955.56 82.30 75.57 46.00 55.10 0.86%
EY 1.72 -0.30 0.10 1.22 1.32 2.17 1.81 -0.84%
DY 0.00 0.00 0.00 2.69 1.67 2.17 1.33 -
P/NAPS 0.80 1.28 1.64 1.63 1.60 1.38 1.54 -10.33%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 19/08/04 19/08/03 20/08/02 17/08/01 28/08/00 -
Price 0.91 1.20 1.83 1.88 3.08 2.35 2.14 -
P/RPS 2.36 3.80 10.22 9.23 10.91 7.12 6.11 -14.65%
P/EPS 63.64 -307.69 1,016.67 83.19 77.58 47.00 43.67 6.47%
EY 1.57 -0.32 0.10 1.20 1.29 2.13 2.29 -6.09%
DY 0.00 0.00 0.00 2.66 1.62 2.13 1.68 -
P/NAPS 0.88 1.20 1.74 1.65 1.65 1.41 1.22 -5.29%

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