[BOXPAK] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13.94%
YoY- 181.9%
Quarter Report
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 39,691 43,550 29,603 26,830 21,559 14,551 11,854 22.29%
PBT 4,889 2,694 1,086 1,134 590 -1,261 1,557 20.98%
Tax -349 -13 -79 -153 -242 -121 -510 -6.12%
NP 4,540 2,681 1,007 981 348 -1,382 1,047 27.66%
-
NP to SH 4,540 2,681 1,007 981 348 -1,382 1,047 27.66%
-
Tax Rate 7.14% 0.48% 7.27% 13.49% 41.02% - 32.76% -
Total Cost 35,151 40,869 28,596 25,849 21,211 15,933 10,807 21.70%
-
Net Worth 77,468 70,773 65,335 63,193 60,600 61,889 67,393 2.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 77,468 70,773 65,335 63,193 60,600 61,889 67,393 2.34%
NOSH 60,052 59,977 59,940 60,184 60,000 60,086 60,172 -0.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.44% 6.16% 3.40% 3.66% 1.61% -9.50% 8.83% -
ROE 5.86% 3.79% 1.54% 1.55% 0.57% -2.23% 1.55% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 66.09 72.61 49.39 44.58 35.93 24.22 19.70 22.32%
EPS 7.56 4.47 1.68 1.63 0.58 -2.30 1.74 27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.18 1.09 1.05 1.01 1.03 1.12 2.38%
Adjusted Per Share Value based on latest NOSH - 60,184
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.06 36.28 24.66 22.35 17.96 12.12 9.87 22.29%
EPS 3.78 2.23 0.84 0.82 0.29 -1.15 0.87 27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6453 0.5895 0.5442 0.5264 0.5048 0.5155 0.5614 2.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.00 0.65 0.98 0.75 1.38 1.80 1.79 -
P/RPS 1.51 0.90 1.98 1.68 3.84 7.43 9.09 -25.83%
P/EPS 13.23 14.54 58.33 46.01 237.93 -78.26 102.87 -28.93%
EY 7.56 6.88 1.71 2.17 0.42 -1.28 0.97 40.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.55 0.90 0.71 1.37 1.75 1.60 -11.27%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 18/11/03 -
Price 0.92 0.60 0.95 0.74 1.21 1.72 1.78 -
P/RPS 1.39 0.83 1.92 1.66 3.37 7.10 9.04 -26.78%
P/EPS 12.17 13.42 56.55 45.40 208.62 -74.78 102.30 -29.84%
EY 8.22 7.45 1.77 2.20 0.48 -1.34 0.98 42.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.87 0.70 1.20 1.67 1.59 -12.56%

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