[BOXPAK] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 57.96%
YoY- 71.2%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 737,119 681,820 686,255 644,695 638,969 568,175 503,161 6.56%
PBT -8,149 -127,514 20,197 -2,013 -14,004 -15,794 -7,073 2.38%
Tax -3,016 -1,594 -4,214 -2,404 -1,332 222 -936 21.52%
NP -11,165 -129,108 15,983 -4,417 -15,336 -15,572 -8,009 5.69%
-
NP to SH -11,165 -129,108 15,983 -4,417 -15,336 -15,572 -8,009 5.69%
-
Tax Rate - - 20.86% - - - - -
Total Cost 748,284 810,928 670,272 649,112 654,305 583,747 511,170 6.55%
-
Net Worth 116,445 126,049 253,299 240,094 240,094 249,697 286,909 -13.94%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 116,445 126,049 253,299 240,094 240,094 249,697 286,909 -13.94%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,046 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -1.51% -18.94% 2.33% -0.69% -2.40% -2.74% -1.59% -
ROE -9.59% -102.43% 6.31% -1.84% -6.39% -6.24% -2.79% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 614.03 567.96 571.66 537.04 532.27 473.29 419.14 6.56%
EPS -9.30 -107.55 13.31 -3.68 -12.77 -12.97 -6.67 5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.05 2.11 2.00 2.00 2.08 2.39 -13.94%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 614.03 567.96 571.66 537.04 532.27 473.29 419.14 6.56%
EPS -9.30 -107.55 13.31 -3.68 -12.77 -12.97 -6.67 5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.05 2.11 2.00 2.00 2.08 2.39 -13.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.86 1.20 1.35 0.85 1.08 1.10 1.78 -
P/RPS 0.14 0.21 0.24 0.16 0.20 0.23 0.42 -16.72%
P/EPS -9.25 -1.12 10.14 -23.10 -8.45 -8.48 -26.68 -16.17%
EY -10.81 -89.62 9.86 -4.33 -11.83 -11.79 -3.75 19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.14 0.64 0.43 0.54 0.53 0.74 3.12%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 25/05/22 27/05/21 02/06/20 21/05/19 23/05/18 19/05/17 -
Price 0.825 1.01 1.21 1.36 1.10 1.18 1.73 -
P/RPS 0.13 0.18 0.21 0.25 0.21 0.25 0.41 -17.41%
P/EPS -8.87 -0.94 9.09 -36.96 -8.61 -9.10 -25.93 -16.36%
EY -11.27 -106.48 11.00 -2.71 -11.61 -10.99 -3.86 19.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.57 0.68 0.55 0.57 0.72 2.80%

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