[BOXPAK] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -79.59%
YoY- -91.96%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 28,205 23,240 19,098 10,838 12,207 11,286 13,239 13.42%
PBT 1,008 1,002 -345 160 2,001 2,317 2,906 -16.17%
Tax -13 -141 109 -51 -646 -730 -900 -50.63%
NP 995 861 -236 109 1,355 1,587 2,006 -11.02%
-
NP to SH 995 861 -236 109 1,355 1,587 2,006 -11.02%
-
Tax Rate 1.29% 14.07% - 31.87% 32.28% 31.51% 30.97% -
Total Cost 27,210 22,379 19,334 10,729 10,852 9,699 11,233 15.88%
-
Net Worth 64,135 62,618 60,512 63,583 68,349 74,752 67,000 -0.72%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 2,997 1,998 2,006 -
Div Payout % - - - - 221.24% 125.94% 100.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 64,135 62,618 60,512 63,583 68,349 74,752 67,000 -0.72%
NOSH 59,939 60,209 60,512 60,555 59,955 39,974 40,120 6.91%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.53% 3.70% -1.24% 1.01% 11.10% 14.06% 15.15% -
ROE 1.55% 1.38% -0.39% 0.17% 1.98% 2.12% 2.99% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.06 38.60 31.56 17.90 20.36 28.23 33.00 6.09%
EPS 1.66 1.43 -0.39 0.18 2.26 3.97 5.00 -16.78%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 1.07 1.04 1.00 1.05 1.14 1.87 1.67 -7.14%
Adjusted Per Share Value based on latest NOSH - 60,555
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.49 19.36 15.91 9.03 10.17 9.40 11.03 13.42%
EPS 0.83 0.72 -0.20 0.09 1.13 1.32 1.67 -10.99%
DPS 0.00 0.00 0.00 0.00 2.50 1.66 1.67 -
NAPS 0.5343 0.5216 0.5041 0.5297 0.5694 0.6227 0.5581 -0.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.99 0.83 1.28 1.72 1.86 3.00 2.30 -
P/RPS 2.10 2.15 4.06 9.61 9.14 10.63 6.97 -18.11%
P/EPS 59.64 58.04 -328.21 955.56 82.30 75.57 46.00 4.42%
EY 1.68 1.72 -0.30 0.10 1.22 1.32 2.17 -4.17%
DY 0.00 0.00 0.00 0.00 2.69 1.67 2.17 -
P/NAPS 0.93 0.80 1.28 1.64 1.63 1.60 1.38 -6.36%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 24/08/06 25/08/05 19/08/04 19/08/03 20/08/02 17/08/01 -
Price 0.88 0.91 1.20 1.83 1.88 3.08 2.35 -
P/RPS 1.87 2.36 3.80 10.22 9.23 10.91 7.12 -19.96%
P/EPS 53.01 63.64 -307.69 1,016.67 83.19 77.58 47.00 2.02%
EY 1.89 1.57 -0.32 0.10 1.20 1.29 2.13 -1.97%
DY 0.00 0.00 0.00 0.00 2.66 1.62 2.13 -
P/NAPS 0.82 0.88 1.20 1.74 1.65 1.65 1.41 -8.63%

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