[BOXPAK] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -31.28%
YoY- -57.11%
Quarter Report
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 108,361 87,394 67,150 44,748 45,932 49,217 54,326 12.19%
PBT 2,163 4,078 -2,891 3,368 8,224 11,514 8,924 -21.02%
Tax 20 -1,402 -80 -631 -1,843 -3,781 -2,997 -
NP 2,183 2,676 -2,971 2,737 6,381 7,733 5,927 -15.32%
-
NP to SH 2,183 2,676 -2,971 2,737 6,381 7,733 5,927 -15.32%
-
Tax Rate -0.92% 34.38% - 18.74% 22.41% 32.84% 33.58% -
Total Cost 106,178 84,718 70,121 42,011 39,551 41,484 48,399 13.98%
-
Net Worth 64,135 62,618 60,512 63,583 68,349 39,974 67,000 -0.72%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 6,017 9,001 7,950 8,043 -
Div Payout % - - - 219.85% 141.06% 102.82% 135.71% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 64,135 62,618 60,512 63,583 68,349 39,974 67,000 -0.72%
NOSH 59,939 60,209 60,512 60,555 59,955 39,974 40,120 6.91%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.01% 3.06% -4.42% 6.12% 13.89% 15.71% 10.91% -
ROE 3.40% 4.27% -4.91% 4.30% 9.34% 19.34% 8.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 180.78 145.15 110.97 73.90 76.61 123.12 135.41 4.93%
EPS 3.64 4.44 -4.91 4.52 10.64 19.34 14.77 -20.81%
DPS 0.00 0.00 0.00 10.00 15.01 20.00 20.00 -
NAPS 1.07 1.04 1.00 1.05 1.14 1.00 1.67 -7.14%
Adjusted Per Share Value based on latest NOSH - 60,555
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 90.27 72.80 55.94 37.28 38.26 41.00 45.25 12.19%
EPS 1.82 2.23 -2.47 2.28 5.32 6.44 4.94 -15.32%
DPS 0.00 0.00 0.00 5.01 7.50 6.62 6.70 -
NAPS 0.5343 0.5216 0.5041 0.5297 0.5694 0.333 0.5581 -0.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.99 0.83 1.28 1.72 1.86 3.00 2.30 -
P/RPS 0.55 0.57 1.15 2.33 2.43 2.44 1.70 -17.13%
P/EPS 27.18 18.67 -26.07 38.05 17.48 15.51 15.57 9.72%
EY 3.68 5.35 -3.84 2.63 5.72 6.45 6.42 -8.85%
DY 0.00 0.00 0.00 5.81 8.07 6.67 8.70 -
P/NAPS 0.93 0.80 1.28 1.64 1.63 3.00 1.38 -6.36%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 24/08/06 25/08/05 19/08/04 19/08/03 20/08/02 17/08/01 -
Price 0.88 0.91 1.20 1.83 1.88 3.08 2.35 -
P/RPS 0.49 0.63 1.08 2.48 2.45 2.50 1.74 -19.03%
P/EPS 24.16 20.47 -24.44 40.49 17.66 15.92 15.91 7.20%
EY 4.14 4.88 -4.09 2.47 5.66 6.28 6.29 -6.73%
DY 0.00 0.00 0.00 5.46 7.99 6.49 8.51 -
P/NAPS 0.82 0.88 1.20 1.74 1.65 3.08 1.41 -8.63%

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