[BOXPAK] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.32%
YoY- -31.57%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 21,559 14,551 11,854 12,034 13,400 14,127 11,014 -0.71%
PBT 590 -1,261 1,557 2,375 3,418 1,948 2,071 1.34%
Tax -242 -121 -510 -767 -1,068 -389 0 -100.00%
NP 348 -1,382 1,047 1,608 2,350 1,559 2,071 1.91%
-
NP to SH 348 -1,382 1,047 1,608 2,350 1,559 2,071 1.91%
-
Tax Rate 41.02% - 32.76% 32.29% 31.25% 19.97% 0.00% -
Total Cost 21,211 15,933 10,807 10,426 11,050 12,568 8,943 -0.91%
-
Net Worth 60,600 61,889 67,393 39,999 68,906 69,955 69,697 0.14%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 60,600 61,889 67,393 39,999 68,906 69,955 69,697 0.14%
NOSH 60,000 60,086 60,172 39,999 39,830 39,974 39,826 -0.43%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.61% -9.50% 8.83% 13.36% 17.54% 11.04% 18.80% -
ROE 0.57% -2.23% 1.55% 4.02% 3.41% 2.23% 2.97% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 35.93 24.22 19.70 30.09 33.64 35.34 27.65 -0.27%
EPS 0.58 -2.30 1.74 2.68 5.90 3.90 5.20 2.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.03 1.12 1.00 1.73 1.75 1.75 0.58%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 17.96 12.12 9.87 10.02 11.16 11.77 9.17 -0.71%
EPS 0.29 -1.15 0.87 1.34 1.96 1.30 1.73 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5048 0.5155 0.5614 0.3332 0.574 0.5827 0.5806 0.14%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.38 1.80 1.79 2.73 2.02 2.65 0.00 -
P/RPS 3.84 7.43 9.09 9.07 6.00 7.50 0.00 -100.00%
P/EPS 237.93 -78.26 102.87 67.91 34.24 67.95 0.00 -100.00%
EY 0.42 -1.28 0.97 1.47 2.92 1.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.75 1.60 2.73 1.17 1.51 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 25/11/04 18/11/03 29/11/02 16/11/01 27/11/00 03/12/99 -
Price 1.21 1.72 1.78 1.62 2.30 2.56 0.00 -
P/RPS 3.37 7.10 9.04 5.38 6.84 7.24 0.00 -100.00%
P/EPS 208.62 -74.78 102.30 40.30 38.98 65.64 0.00 -100.00%
EY 0.48 -1.34 0.98 2.48 2.57 1.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.67 1.59 1.62 1.33 1.46 0.00 -100.00%

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