[BOXPAK] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -21.1%
YoY- -39.77%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 103,396 83,252 58,890 46,117 45,011 51,170 55,130 11.04%
PBT 2,157 2,731 -2,386 5,209 8,540 12,103 8,372 -20.22%
Tax -108 -1,152 -240 -1,226 -1,927 -3,951 -2,486 -40.69%
NP 2,049 1,579 -2,626 3,983 6,613 8,152 5,886 -16.12%
-
NP to SH 2,049 1,579 -2,626 3,983 6,613 8,152 5,886 -16.12%
-
Tax Rate 5.01% 42.18% - 23.54% 22.56% 32.64% 29.69% -
Total Cost 101,347 81,673 61,516 42,134 38,398 43,018 49,244 12.77%
-
Net Worth 63,353 62,132 60,699 67,200 71,534 39,958 66,272 -0.74%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 9,015 8,002 7,958 7,481 -
Div Payout % - - - 226.34% 121.00% 97.62% 127.10% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 63,353 62,132 60,699 67,200 71,534 39,958 66,272 -0.74%
NOSH 59,767 60,322 60,098 60,000 60,112 39,958 39,923 6.95%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.98% 1.90% -4.46% 8.64% 14.69% 15.93% 10.68% -
ROE 3.23% 2.54% -4.33% 5.93% 9.24% 20.40% 8.88% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 173.00 138.01 97.99 76.86 74.88 128.06 138.09 3.82%
EPS 3.43 2.62 -4.37 6.64 11.00 20.40 14.74 -21.56%
DPS 0.00 0.00 0.00 15.00 13.31 20.00 18.60 -
NAPS 1.06 1.03 1.01 1.12 1.19 1.00 1.66 -7.20%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 86.13 69.35 49.06 38.42 37.49 42.62 45.92 11.04%
EPS 1.71 1.32 -2.19 3.32 5.51 6.79 4.90 -16.08%
DPS 0.00 0.00 0.00 7.51 6.67 6.63 6.23 -
NAPS 0.5277 0.5176 0.5056 0.5598 0.5959 0.3329 0.5521 -0.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.90 0.96 1.59 1.90 1.55 3.06 1.83 -
P/RPS 0.52 0.70 1.62 2.47 2.07 2.39 1.33 -14.48%
P/EPS 26.25 36.67 -36.39 28.62 14.09 15.00 12.41 13.29%
EY 3.81 2.73 -2.75 3.49 7.10 6.67 8.06 -11.73%
DY 0.00 0.00 0.00 7.89 8.59 6.54 10.16 -
P/NAPS 0.85 0.93 1.57 1.70 1.30 3.06 1.10 -4.20%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 25/05/06 26/05/05 20/05/04 20/05/03 21/05/02 18/05/01 -
Price 0.84 1.03 1.20 1.80 1.62 3.30 2.10 -
P/RPS 0.49 0.75 1.22 2.34 2.16 2.58 1.52 -17.18%
P/EPS 24.50 39.35 -27.46 27.12 14.73 16.18 14.24 9.46%
EY 4.08 2.54 -3.64 3.69 6.79 6.18 7.02 -8.64%
DY 0.00 0.00 0.00 8.33 8.22 6.06 8.86 -
P/NAPS 0.79 1.00 1.19 1.61 1.36 3.30 1.27 -7.60%

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