[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -52.43%
YoY- 275.1%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 158,550 117,343 73,793 35,606 119,317 84,181 54,578 102.93%
PBT 7,047 6,403 3,708 1,987 4,203 2,648 1,561 171.90%
Tax -533 -101 -87 -59 -150 -132 -52 368.54%
NP 6,514 6,302 3,621 1,928 4,053 2,516 1,509 163.94%
-
NP to SH 6,514 6,302 3,621 1,928 4,053 2,516 1,509 163.94%
-
Tax Rate 7.56% 1.58% 2.35% 2.97% 3.57% 4.98% 3.33% -
Total Cost 152,036 111,041 70,172 33,678 115,264 81,665 53,069 101.07%
-
Net Worth 70,821 70,822 67,255 67,870 66,661 65,452 64,327 6.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,000 - - - 3,002 - - -
Div Payout % 46.07% - - - 74.09% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 70,821 70,822 67,255 67,870 66,661 65,452 64,327 6.59%
NOSH 60,018 60,019 60,049 60,062 60,055 60,047 60,119 -0.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.11% 5.37% 4.91% 5.41% 3.40% 2.99% 2.76% -
ROE 9.20% 8.90% 5.38% 2.84% 6.08% 3.84% 2.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 264.17 195.51 122.89 59.28 198.68 140.19 90.78 103.16%
EPS 10.85 10.50 6.03 3.21 6.75 4.19 2.51 164.18%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.18 1.18 1.12 1.13 1.11 1.09 1.07 6.70%
Adjusted Per Share Value based on latest NOSH - 60,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 132.07 97.75 61.47 29.66 99.39 70.12 45.46 102.94%
EPS 5.43 5.25 3.02 1.61 3.38 2.10 1.26 163.65%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.5899 0.59 0.5602 0.5654 0.5553 0.5452 0.5359 6.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.65 0.94 0.68 0.95 0.98 0.99 -
P/RPS 0.23 0.33 0.76 1.15 0.48 0.70 1.09 -64.38%
P/EPS 5.71 6.19 15.59 21.18 14.08 23.39 39.44 -72.26%
EY 17.51 16.15 6.41 4.72 7.10 4.28 2.54 260.10%
DY 8.06 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.53 0.55 0.84 0.60 0.86 0.90 0.93 -31.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 28/08/08 21/05/08 28/02/08 21/11/07 22/08/07 -
Price 0.86 0.60 0.78 0.68 0.84 0.95 0.88 -
P/RPS 0.33 0.31 0.63 1.15 0.42 0.68 0.97 -51.10%
P/EPS 7.92 5.71 12.94 21.18 12.45 22.67 35.06 -62.74%
EY 12.62 17.50 7.73 4.72 8.03 4.41 2.85 168.44%
DY 5.81 0.00 0.00 0.00 5.95 0.00 0.00 -
P/NAPS 0.73 0.51 0.70 0.60 0.76 0.87 0.82 -7.42%

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