[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 78.58%
YoY- -16.69%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 178,389 116,705 55,441 195,512 134,728 84,503 39,081 174.91%
PBT 11,814 6,690 2,386 11,661 7,003 3,348 571 652.26%
Tax -1,467 -843 -404 -1,316 -1,210 -780 -275 204.99%
NP 10,347 5,847 1,982 10,345 5,793 2,568 296 966.78%
-
NP to SH 10,347 5,847 1,982 10,345 5,793 2,568 296 966.78%
-
Tax Rate 12.42% 12.60% 16.93% 11.29% 17.28% 23.30% 48.16% -
Total Cost 168,042 110,858 53,459 185,167 128,935 81,935 38,785 165.53%
-
Net Worth 112,232 105,654 104,505 106,872 102,052 102,599 104,506 4.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,202 - - - -
Div Payout % - - - 40.63% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 112,232 105,654 104,505 106,872 102,052 102,599 104,506 4.86%
NOSH 60,017 60,030 60,060 60,040 60,031 59,999 60,408 -0.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.80% 5.01% 3.57% 5.29% 4.30% 3.04% 0.76% -
ROE 9.22% 5.53% 1.90% 9.68% 5.68% 2.50% 0.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 297.23 194.41 92.31 325.63 224.43 140.84 64.69 176.12%
EPS 17.24 9.74 3.30 17.23 9.65 4.28 0.49 971.40%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.87 1.76 1.74 1.78 1.70 1.71 1.73 5.31%
Adjusted Per Share Value based on latest NOSH - 60,052
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 148.60 97.22 46.18 162.86 112.23 70.39 32.55 174.94%
EPS 8.62 4.87 1.65 8.62 4.83 2.14 0.25 957.08%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.9349 0.8801 0.8705 0.8903 0.8501 0.8547 0.8705 4.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.13 1.33 1.46 1.19 1.27 1.37 1.49 -
P/RPS 0.38 0.68 1.58 0.37 0.57 0.97 2.30 -69.85%
P/EPS 6.55 13.66 44.24 6.91 13.16 32.01 304.08 -92.24%
EY 15.26 7.32 2.26 14.48 7.60 3.12 0.33 1185.32%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.84 0.67 0.75 0.80 0.86 -21.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 19/05/10 -
Price 1.20 1.24 1.33 1.13 1.16 1.35 1.50 -
P/RPS 0.40 0.64 1.44 0.35 0.52 0.96 2.32 -68.98%
P/EPS 6.96 12.73 40.30 6.56 12.02 31.54 306.12 -91.95%
EY 14.37 7.85 2.48 15.25 8.32 3.17 0.33 1134.89%
DY 0.00 0.00 0.00 6.19 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.76 0.63 0.68 0.79 0.87 -18.49%

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