[BOXPAK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 45.02%
YoY- -29.03%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 166,471 79,470 300,137 213,116 136,605 66,951 264,333 -26.58%
PBT 2,871 765 14,091 12,662 8,590 4,076 22,343 -74.63%
Tax -685 -267 -2,159 -2,028 -1,257 -555 -3,365 -65.49%
NP 2,186 498 11,932 10,634 7,333 3,521 18,978 -76.41%
-
NP to SH 2,186 498 11,932 10,634 7,333 3,521 18,978 -76.41%
-
Tax Rate 23.86% 34.90% 15.32% 16.02% 14.63% 13.62% 15.06% -
Total Cost 164,285 78,972 288,205 202,482 129,272 63,430 245,355 -23.51%
-
Net Worth 135,123 141,599 141,647 139,826 141,019 134,961 130,268 2.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,501 - - - 6,003 -
Div Payout % - - 37.73% - - - 31.63% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 135,123 141,599 141,647 139,826 141,019 134,961 130,268 2.47%
NOSH 60,054 60,000 60,020 60,011 60,008 59,982 60,031 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.31% 0.63% 3.98% 4.99% 5.37% 5.26% 7.18% -
ROE 1.62% 0.35% 8.42% 7.61% 5.20% 2.61% 14.57% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 277.20 132.45 500.06 355.13 227.64 111.62 440.32 -26.60%
EPS 3.64 0.83 19.88 17.72 12.22 5.87 31.62 -76.42%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 10.00 -
NAPS 2.25 2.36 2.36 2.33 2.35 2.25 2.17 2.44%
Adjusted Per Share Value based on latest NOSH - 60,018
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 138.67 66.20 250.02 177.53 113.79 55.77 220.19 -26.58%
EPS 1.82 0.41 9.94 8.86 6.11 2.93 15.81 -76.42%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 5.00 -
NAPS 1.1256 1.1795 1.1799 1.1648 1.1747 1.1242 1.0851 2.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.31 2.34 2.25 2.23 2.42 2.04 2.12 -
P/RPS 0.83 1.77 0.45 0.63 1.06 1.83 0.48 44.20%
P/EPS 63.46 281.93 11.32 12.58 19.80 34.75 6.71 349.06%
EY 1.58 0.35 8.84 7.95 5.05 2.88 14.91 -77.69%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.72 -
P/NAPS 1.03 0.99 0.95 0.96 1.03 0.91 0.98 3.38%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 28/05/14 18/02/14 25/11/13 19/08/13 20/05/13 18/02/13 -
Price 2.31 2.42 2.33 2.25 2.49 2.45 2.06 -
P/RPS 0.83 1.83 0.47 0.63 1.09 2.20 0.47 46.25%
P/EPS 63.46 291.57 11.72 12.70 20.38 41.74 6.52 357.76%
EY 1.58 0.34 8.53 7.88 4.91 2.40 15.35 -78.12%
DY 0.00 0.00 3.22 0.00 0.00 0.00 4.85 -
P/NAPS 1.03 1.03 0.99 0.97 1.06 1.09 0.95 5.55%

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