[BOXPAK] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -3.51%
YoY- -17.48%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 87,394 67,150 44,748 45,932 49,217 54,326 47,374 10.73%
PBT 4,078 -2,891 3,368 8,224 11,514 8,924 7,117 -8.85%
Tax -1,402 -80 -631 -1,843 -3,781 -2,997 -690 12.53%
NP 2,676 -2,971 2,737 6,381 7,733 5,927 6,427 -13.58%
-
NP to SH 2,676 -2,971 2,737 6,381 7,733 5,927 6,427 -13.58%
-
Tax Rate 34.38% - 18.74% 22.41% 32.84% 33.58% 9.70% -
Total Cost 84,718 70,121 42,011 39,551 41,484 48,399 40,947 12.87%
-
Net Worth 62,618 60,512 63,583 68,349 39,974 67,000 70,178 -1.88%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 6,017 9,001 7,950 8,043 1,443 -
Div Payout % - - 219.85% 141.06% 102.82% 135.71% 22.46% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 62,618 60,512 63,583 68,349 39,974 67,000 70,178 -1.88%
NOSH 60,209 60,512 60,555 59,955 39,974 40,120 40,102 7.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.06% -4.42% 6.12% 13.89% 15.71% 10.91% 13.57% -
ROE 4.27% -4.91% 4.30% 9.34% 19.34% 8.85% 9.16% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 145.15 110.97 73.90 76.61 123.12 135.41 118.13 3.49%
EPS 4.44 -4.91 4.52 10.64 19.34 14.77 16.03 -19.25%
DPS 0.00 0.00 10.00 15.01 20.00 20.00 3.60 -
NAPS 1.04 1.00 1.05 1.14 1.00 1.67 1.75 -8.30%
Adjusted Per Share Value based on latest NOSH - 59,955
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 72.80 55.94 37.28 38.26 41.00 45.25 39.46 10.74%
EPS 2.23 -2.47 2.28 5.32 6.44 4.94 5.35 -13.56%
DPS 0.00 0.00 5.01 7.50 6.62 6.70 1.20 -
NAPS 0.5216 0.5041 0.5297 0.5694 0.333 0.5581 0.5846 -1.88%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.83 1.28 1.72 1.86 3.00 2.30 2.70 -
P/RPS 0.57 1.15 2.33 2.43 2.44 1.70 2.29 -20.67%
P/EPS 18.67 -26.07 38.05 17.48 15.51 15.57 16.85 1.72%
EY 5.35 -3.84 2.63 5.72 6.45 6.42 5.94 -1.72%
DY 0.00 0.00 5.81 8.07 6.67 8.70 1.33 -
P/NAPS 0.80 1.28 1.64 1.63 3.00 1.38 1.54 -10.33%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 19/08/04 19/08/03 20/08/02 17/08/01 28/08/00 -
Price 0.91 1.20 1.83 1.88 3.08 2.35 2.14 -
P/RPS 0.63 1.08 2.48 2.45 2.50 1.74 1.81 -16.12%
P/EPS 20.47 -24.44 40.49 17.66 15.92 15.91 13.35 7.38%
EY 4.88 -4.09 2.47 5.66 6.28 6.29 7.49 -6.88%
DY 0.00 0.00 5.46 7.99 6.49 8.51 1.68 -
P/NAPS 0.88 1.20 1.74 1.65 3.08 1.41 1.22 -5.29%

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