[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 61.09%
YoY- 112.31%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 117,343 73,793 35,606 119,317 84,181 54,578 26,374 169.77%
PBT 6,403 3,708 1,987 4,203 2,648 1,561 554 408.91%
Tax -101 -87 -59 -150 -132 -52 -40 85.11%
NP 6,302 3,621 1,928 4,053 2,516 1,509 514 429.29%
-
NP to SH 6,302 3,621 1,928 4,053 2,516 1,509 514 429.29%
-
Tax Rate 1.58% 2.35% 2.97% 3.57% 4.98% 3.33% 7.22% -
Total Cost 111,041 70,172 33,678 115,264 81,665 53,069 25,860 163.48%
-
Net Worth 70,822 67,255 67,870 66,661 65,452 64,327 63,353 7.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,002 - - - -
Div Payout % - - - 74.09% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 70,822 67,255 67,870 66,661 65,452 64,327 63,353 7.69%
NOSH 60,019 60,049 60,062 60,055 60,047 60,119 59,767 0.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.37% 4.91% 5.41% 3.40% 2.99% 2.76% 1.95% -
ROE 8.90% 5.38% 2.84% 6.08% 3.84% 2.35% 0.81% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 195.51 122.89 59.28 198.68 140.19 90.78 44.13 169.01%
EPS 10.50 6.03 3.21 6.75 4.19 2.51 0.86 427.81%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.18 1.12 1.13 1.11 1.09 1.07 1.06 7.39%
Adjusted Per Share Value based on latest NOSH - 60,065
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.75 61.47 29.66 99.39 70.12 45.46 21.97 169.78%
EPS 5.25 3.02 1.61 3.38 2.10 1.26 0.43 427.81%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.59 0.5602 0.5654 0.5553 0.5452 0.5359 0.5277 7.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.65 0.94 0.68 0.95 0.98 0.99 0.90 -
P/RPS 0.33 0.76 1.15 0.48 0.70 1.09 2.04 -70.21%
P/EPS 6.19 15.59 21.18 14.08 23.39 39.44 104.65 -84.74%
EY 16.15 6.41 4.72 7.10 4.28 2.54 0.96 553.18%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.55 0.84 0.60 0.86 0.90 0.93 0.85 -25.13%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 28/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 -
Price 0.60 0.78 0.68 0.84 0.95 0.88 0.84 -
P/RPS 0.31 0.63 1.15 0.42 0.68 0.97 1.90 -70.04%
P/EPS 5.71 12.94 21.18 12.45 22.67 35.06 97.67 -84.85%
EY 17.50 7.73 4.72 8.03 4.41 2.85 1.02 561.77%
DY 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.60 0.76 0.87 0.82 0.79 -25.24%

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