[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -97.62%
YoY- -87.24%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 195,512 134,728 84,503 39,081 158,185 108,910 69,219 99.43%
PBT 11,661 7,003 3,348 571 15,001 10,083 5,194 71.20%
Tax -1,316 -1,210 -780 -275 -2,583 -785 -436 108.43%
NP 10,345 5,793 2,568 296 12,418 9,298 4,758 67.59%
-
NP to SH 10,345 5,793 2,568 296 12,418 9,298 4,758 67.59%
-
Tax Rate 11.29% 17.28% 23.30% 48.16% 17.22% 7.79% 8.39% -
Total Cost 185,167 128,935 81,935 38,785 145,767 99,612 64,461 101.68%
-
Net Worth 106,872 102,052 102,599 104,506 105,634 77,433 73,200 28.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,202 - - - 4,201 - - -
Div Payout % 40.63% - - - 33.83% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 106,872 102,052 102,599 104,506 105,634 77,433 73,200 28.60%
NOSH 60,040 60,031 59,999 60,408 60,019 60,025 60,000 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.29% 4.30% 3.04% 0.76% 7.85% 8.54% 6.87% -
ROE 9.68% 5.68% 2.50% 0.28% 11.76% 12.01% 6.50% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 325.63 224.43 140.84 64.69 263.56 181.44 115.37 99.34%
EPS 17.23 9.65 4.28 0.49 20.69 15.49 7.93 67.51%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.78 1.70 1.71 1.73 1.76 1.29 1.22 28.55%
Adjusted Per Share Value based on latest NOSH - 60,408
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 162.86 112.23 70.39 32.55 131.77 90.72 57.66 99.43%
EPS 8.62 4.83 2.14 0.25 10.34 7.75 3.96 67.72%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.8903 0.8501 0.8547 0.8705 0.8799 0.645 0.6098 28.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.19 1.27 1.37 1.49 1.00 1.00 0.83 -
P/RPS 0.37 0.57 0.97 2.30 0.38 0.55 0.72 -35.76%
P/EPS 6.91 13.16 32.01 304.08 4.83 6.46 10.47 -24.13%
EY 14.48 7.60 3.12 0.33 20.69 15.49 9.55 31.88%
DY 5.88 0.00 0.00 0.00 7.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.80 0.86 0.57 0.78 0.68 -0.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 18/08/10 19/05/10 24/02/10 18/11/09 19/08/09 -
Price 1.13 1.16 1.35 1.50 1.69 0.92 0.89 -
P/RPS 0.35 0.52 0.96 2.32 0.64 0.51 0.77 -40.79%
P/EPS 6.56 12.02 31.54 306.12 8.17 5.94 11.22 -30.01%
EY 15.25 8.32 3.17 0.33 12.24 16.84 8.91 42.94%
DY 6.19 0.00 0.00 0.00 4.14 0.00 0.00 -
P/NAPS 0.63 0.68 0.79 0.87 0.96 0.71 0.73 -9.33%

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