[BOXPAK] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -226.05%
YoY- -111.33%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 649,549 636,282 629,444 644,420 637,204 623,662 629,852 2.06%
PBT -25,068 -6,228 12,052 -5,871 -10,213 -15,232 -16,120 34.11%
Tax -1,557 -1,938 -2,292 -2,247 -2,385 -2,372 -1,808 -9.45%
NP -26,625 -8,166 9,760 -8,118 -12,598 -17,604 -17,928 30.07%
-
NP to SH -26,625 -8,166 9,760 -8,118 -12,598 -17,604 -17,928 30.07%
-
Tax Rate - - 19.02% - - - - -
Total Cost 676,174 644,448 619,684 652,538 649,802 641,266 647,780 2.89%
-
Net Worth 88,834 100,839 110,443 109,242 110,443 115,245 116,445 -16.46%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 88,834 100,839 110,443 109,242 110,443 115,245 116,445 -16.46%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -4.10% -1.28% 1.55% -1.26% -1.98% -2.82% -2.85% -
ROE -29.97% -8.10% 8.84% -7.43% -11.41% -15.28% -15.40% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 541.08 530.03 524.33 536.81 530.80 519.51 524.67 2.06%
EPS -22.17 -6.80 8.12 -6.76 -10.49 -14.66 -14.92 30.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.84 0.92 0.91 0.92 0.96 0.97 -16.46%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 541.08 530.03 524.33 536.81 530.80 519.51 524.67 2.06%
EPS -22.17 -6.80 8.12 -6.76 -10.49 -14.66 -14.92 30.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.84 0.92 0.91 0.92 0.96 0.97 -16.46%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.85 0.84 0.805 0.895 0.835 0.83 0.86 -
P/RPS 0.16 0.16 0.15 0.17 0.16 0.16 0.16 0.00%
P/EPS -3.83 -12.35 9.90 -13.24 -7.96 -5.66 -5.76 -23.76%
EY -26.09 -8.10 10.10 -7.56 -12.57 -17.67 -17.37 31.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.00 0.88 0.98 0.91 0.86 0.89 18.57%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 23/05/24 22/02/24 30/11/23 24/08/23 25/05/23 -
Price 0.68 0.805 0.84 0.815 0.87 0.875 0.825 -
P/RPS 0.13 0.15 0.16 0.15 0.16 0.17 0.16 -12.89%
P/EPS -3.07 -11.83 10.33 -12.05 -8.29 -5.97 -5.52 -32.29%
EY -32.62 -8.45 9.68 -8.30 -12.06 -16.76 -18.10 47.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.91 0.90 0.95 0.91 0.85 5.40%

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