[BOXPAK] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ-0.0%
YoY- -42.44%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,952 20,843 15,717 11,405 10,899 12,785 13,262 12.53%
PBT -533 1,885 -660 767 1,464 2,897 1,785 -
Tax 226 -792 -80 280 355 -1,032 -980 -
NP -307 1,093 -740 1,047 1,819 1,865 805 -
-
NP to SH -307 1,093 -740 1,047 1,819 1,865 805 -
-
Tax Rate - 42.02% - -36.51% -24.25% 35.62% 54.90% -
Total Cost 27,259 19,750 16,457 10,358 9,080 10,920 12,457 13.93%
-
Net Worth 63,187 60,000 61,365 67,393 70,838 64,679 65,205 -0.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 6,017 6,003 5,952 6,037 -
Div Payout % - - - 574.71% 330.03% 319.15% 750.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 63,187 60,000 61,365 67,393 70,838 64,679 65,205 -0.52%
NOSH 60,178 60,000 60,162 60,172 60,033 39,680 40,250 6.92%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.14% 5.24% -4.71% 9.18% 16.69% 14.59% 6.07% -
ROE -0.49% 1.82% -1.21% 1.55% 2.57% 2.88% 1.23% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 44.79 34.74 26.12 18.95 18.16 32.22 32.95 5.24%
EPS -0.51 1.82 -1.23 1.74 3.03 4.70 2.00 -
DPS 0.00 0.00 0.00 10.00 10.00 15.00 15.00 -
NAPS 1.05 1.00 1.02 1.12 1.18 1.63 1.62 -6.96%
Adjusted Per Share Value based on latest NOSH - 60,172
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.45 17.36 13.09 9.50 9.08 10.65 11.05 12.53%
EPS -0.26 0.91 -0.62 0.87 1.52 1.55 0.67 -
DPS 0.00 0.00 0.00 5.01 5.00 4.96 5.03 -
NAPS 0.5264 0.4998 0.5112 0.5614 0.5901 0.5388 0.5432 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.90 1.17 1.62 1.86 1.59 2.58 2.08 -
P/RPS 2.01 3.37 6.20 9.81 8.76 8.01 6.31 -17.35%
P/EPS -176.42 64.23 -131.71 106.90 52.48 54.89 104.00 -
EY -0.57 1.56 -0.76 0.94 1.91 1.82 0.96 -
DY 0.00 0.00 0.00 5.38 6.29 5.81 7.21 -
P/NAPS 0.86 1.17 1.59 1.66 1.35 1.58 1.28 -6.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 26/02/04 27/02/03 27/02/02 23/02/01 -
Price 0.97 1.01 1.55 1.94 1.56 2.14 1.92 -
P/RPS 2.17 2.91 5.93 10.24 8.59 6.64 5.83 -15.18%
P/EPS -190.14 55.44 -126.02 111.49 51.49 45.53 96.00 -
EY -0.53 1.80 -0.79 0.90 1.94 2.20 1.04 -
DY 0.00 0.00 0.00 5.15 6.41 7.01 7.81 -
P/NAPS 0.92 1.01 1.52 1.73 1.32 1.31 1.19 -4.19%

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