[BOXPAK] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.21%
YoY- 2.65%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 50,225 39,691 43,550 29,603 26,830 21,559 14,551 22.92%
PBT 3,654 4,889 2,694 1,086 1,134 590 -1,261 -
Tax -429 -349 -13 -79 -153 -242 -121 23.47%
NP 3,225 4,540 2,681 1,007 981 348 -1,382 -
-
NP to SH 3,225 4,540 2,681 1,007 981 348 -1,382 -
-
Tax Rate 11.74% 7.14% 0.48% 7.27% 13.49% 41.02% - -
Total Cost 47,000 35,151 40,869 28,596 25,849 21,211 15,933 19.74%
-
Net Worth 102,094 77,468 70,773 65,335 63,193 60,600 61,889 8.69%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 102,094 77,468 70,773 65,335 63,193 60,600 61,889 8.69%
NOSH 60,055 60,052 59,977 59,940 60,184 60,000 60,086 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.42% 11.44% 6.16% 3.40% 3.66% 1.61% -9.50% -
ROE 3.16% 5.86% 3.79% 1.54% 1.55% 0.57% -2.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 83.63 66.09 72.61 49.39 44.58 35.93 24.22 22.92%
EPS 5.37 7.56 4.47 1.68 1.63 0.58 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.29 1.18 1.09 1.05 1.01 1.03 8.70%
Adjusted Per Share Value based on latest NOSH - 59,940
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 41.84 33.06 36.28 24.66 22.35 17.96 12.12 22.92%
EPS 2.69 3.78 2.23 0.84 0.82 0.29 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8505 0.6453 0.5895 0.5442 0.5264 0.5048 0.5155 8.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.27 1.00 0.65 0.98 0.75 1.38 1.80 -
P/RPS 1.52 1.51 0.90 1.98 1.68 3.84 7.43 -23.22%
P/EPS 23.65 13.23 14.54 58.33 46.01 237.93 -78.26 -
EY 4.23 7.56 6.88 1.71 2.17 0.42 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.55 0.90 0.71 1.37 1.75 -13.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 -
Price 1.16 0.92 0.60 0.95 0.74 1.21 1.72 -
P/RPS 1.39 1.39 0.83 1.92 1.66 3.37 7.10 -23.78%
P/EPS 21.60 12.17 13.42 56.55 45.40 208.62 -74.78 -
EY 4.63 8.22 7.45 1.77 2.20 0.48 -1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.51 0.87 0.70 1.20 1.67 -13.90%

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