[BOXPAK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 79.29%
YoY- 539.68%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 54,578 26,374 98,775 71,823 44,993 21,752 79,269 -22.08%
PBT 1,561 554 2,204 2,737 1,603 601 1,502 2.60%
Tax -52 -40 -295 -521 -367 -227 -913 -85.27%
NP 1,509 514 1,909 2,216 1,236 374 589 87.55%
-
NP to SH 1,509 514 1,909 2,216 1,236 374 589 87.55%
-
Tax Rate 3.33% 7.22% 13.38% 19.04% 22.89% 37.77% 60.79% -
Total Cost 53,069 25,860 96,866 69,607 43,757 21,378 78,680 -23.14%
-
Net Worth 64,327 63,353 63,033 63,056 62,399 62,132 61,800 2.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 64,327 63,353 63,033 63,056 62,399 62,132 61,800 2.71%
NOSH 60,119 59,767 60,031 60,054 60,000 60,322 60,000 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.76% 1.95% 1.93% 3.09% 2.75% 1.72% 0.74% -
ROE 2.35% 0.81% 3.03% 3.51% 1.98% 0.60% 0.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.78 44.13 164.54 119.60 74.99 36.06 132.11 -22.18%
EPS 2.51 0.86 3.18 3.69 2.06 0.62 0.98 87.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.05 1.05 1.04 1.03 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 60,184
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 45.46 21.97 82.28 59.83 37.48 18.12 66.03 -22.08%
EPS 1.26 0.43 1.59 1.85 1.03 0.31 0.49 88.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5359 0.5277 0.5251 0.5253 0.5198 0.5176 0.5148 2.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.99 0.90 0.90 0.75 0.83 0.96 1.17 -
P/RPS 1.09 2.04 0.55 0.63 1.11 2.66 0.89 14.51%
P/EPS 39.44 104.65 28.30 20.33 40.29 154.84 119.19 -52.25%
EY 2.54 0.96 3.53 4.92 2.48 0.65 0.84 109.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 0.86 0.71 0.80 0.93 1.14 -12.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 -
Price 0.88 0.84 0.97 0.74 0.91 1.03 1.01 -
P/RPS 0.97 1.90 0.59 0.62 1.21 2.86 0.76 17.71%
P/EPS 35.06 97.67 30.50 20.05 44.17 166.13 102.89 -51.31%
EY 2.85 1.02 3.28 4.99 2.26 0.60 0.97 105.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.92 0.70 0.88 1.00 0.98 -11.23%

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