[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -95.83%
YoY- -85.86%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 352,808 255,146 166,471 79,470 300,137 213,116 136,605 87.91%
PBT 10,552 8,170 2,871 765 14,091 12,662 8,590 14.65%
Tax -2,700 -1,305 -685 -267 -2,159 -2,028 -1,257 66.24%
NP 7,852 6,865 2,186 498 11,932 10,634 7,333 4.65%
-
NP to SH 7,852 6,865 2,186 498 11,932 10,634 7,333 4.65%
-
Tax Rate 25.59% 15.97% 23.86% 34.90% 15.32% 16.02% 14.63% -
Total Cost 344,956 248,281 164,285 78,972 288,205 202,482 129,272 92.04%
-
Net Worth 150,076 141,620 135,123 141,599 141,647 139,826 141,019 4.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 4,501 - - -
Div Payout % - - - - 37.73% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 150,076 141,620 135,123 141,599 141,647 139,826 141,019 4.22%
NOSH 60,030 60,008 60,054 60,000 60,020 60,011 60,008 0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.23% 2.69% 1.31% 0.63% 3.98% 4.99% 5.37% -
ROE 5.23% 4.85% 1.62% 0.35% 8.42% 7.61% 5.20% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 587.71 425.18 277.20 132.45 500.06 355.13 227.64 87.87%
EPS 13.08 11.44 3.64 0.83 19.88 17.72 12.22 4.62%
DPS 0.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 2.50 2.36 2.25 2.36 2.36 2.33 2.35 4.19%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 293.89 212.54 138.67 66.20 250.02 177.53 113.79 87.91%
EPS 6.54 5.72 1.82 0.41 9.94 8.86 6.11 4.62%
DPS 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 1.2501 1.1797 1.1256 1.1795 1.1799 1.1648 1.1747 4.22%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.10 2.18 2.31 2.34 2.25 2.23 2.42 -
P/RPS 0.36 0.51 0.83 1.77 0.45 0.63 1.06 -51.22%
P/EPS 16.06 19.06 63.46 281.93 11.32 12.58 19.80 -12.99%
EY 6.23 5.25 1.58 0.35 8.84 7.95 5.05 14.98%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.84 0.92 1.03 0.99 0.95 0.96 1.03 -12.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 17/11/14 19/08/14 28/05/14 18/02/14 25/11/13 19/08/13 -
Price 2.30 2.10 2.31 2.42 2.33 2.25 2.49 -
P/RPS 0.39 0.49 0.83 1.83 0.47 0.63 1.09 -49.50%
P/EPS 17.58 18.36 63.46 291.57 11.72 12.70 20.38 -9.35%
EY 5.69 5.45 1.58 0.34 8.53 7.88 4.91 10.29%
DY 0.00 0.00 0.00 0.00 3.22 0.00 0.00 -
P/NAPS 0.92 0.89 1.03 1.03 0.99 0.97 1.06 -8.98%

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