[BOXPAK] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -88.75%
YoY- -94.71%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 111,134 92,665 74,158 47,445 45,752 47,851 53,599 12.91%
PBT 2,115 4,622 -1,040 550 7,406 10,471 10,394 -23.29%
Tax 94 -1,313 -201 -242 -1,586 -3,481 -3,675 -
NP 2,209 3,309 -1,241 308 5,820 6,990 6,719 -16.91%
-
NP to SH 2,209 3,309 -1,241 308 5,820 6,990 6,719 -16.91%
-
Tax Rate -4.44% 28.41% - 44.00% 21.42% 33.24% 35.36% -
Total Cost 108,925 89,356 75,399 47,137 39,932 40,861 46,880 15.07%
-
Net Worth 65,335 63,193 60,600 61,889 67,393 39,999 68,906 -0.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 6,017 9,001 7,950 8,043 -
Div Payout % - - - 1,953.65% 154.66% 113.75% 119.71% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 65,335 63,193 60,600 61,889 67,393 39,999 68,906 -0.88%
NOSH 59,940 60,184 60,000 60,086 60,172 39,999 39,830 7.04%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.99% 3.57% -1.67% 0.65% 12.72% 14.61% 12.54% -
ROE 3.38% 5.24% -2.05% 0.50% 8.64% 17.48% 9.75% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 185.41 153.97 123.60 78.96 76.03 119.63 134.57 5.48%
EPS 3.69 5.50 -2.07 0.51 9.67 17.48 16.87 -22.36%
DPS 0.00 0.00 0.00 10.00 15.00 20.00 20.00 -
NAPS 1.09 1.05 1.01 1.03 1.12 1.00 1.73 -7.40%
Adjusted Per Share Value based on latest NOSH - 60,086
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 92.58 77.19 61.77 39.52 38.11 39.86 44.65 12.91%
EPS 1.84 2.76 -1.03 0.26 4.85 5.82 5.60 -16.92%
DPS 0.00 0.00 0.00 5.01 7.50 6.62 6.70 -
NAPS 0.5442 0.5264 0.5048 0.5155 0.5614 0.3332 0.574 -0.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.98 0.75 1.38 1.80 1.79 2.73 2.02 -
P/RPS 0.53 0.49 1.12 2.28 2.35 2.28 1.50 -15.91%
P/EPS 26.59 13.64 -66.72 351.16 18.51 15.62 11.97 14.22%
EY 3.76 7.33 -1.50 0.28 5.40 6.40 8.35 -12.44%
DY 0.00 0.00 0.00 5.56 8.38 7.33 9.90 -
P/NAPS 0.90 0.71 1.37 1.75 1.60 2.73 1.17 -4.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 21/11/06 29/11/05 25/11/04 18/11/03 29/11/02 16/11/01 -
Price 0.95 0.74 1.21 1.72 1.78 1.62 2.30 -
P/RPS 0.51 0.48 0.98 2.18 2.34 1.35 1.71 -18.25%
P/EPS 25.78 13.46 -58.50 335.55 18.40 9.27 13.63 11.20%
EY 3.88 7.43 -1.71 0.30 5.43 10.79 7.33 -10.05%
DY 0.00 0.00 0.00 5.81 8.43 12.35 8.70 -
P/NAPS 0.87 0.70 1.20 1.67 1.59 1.62 1.33 -6.82%

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