[BOXPAK] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 61.05%
YoY- 140.96%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 120,420 145,427 112,396 97,806 96,115 97,662 88,675 22.60%
PBT 2,356 54 3,664 4,729 3,250 2,382 5,285 -41.61%
Tax -982 292 -1,344 -664 -726 -1,395 -615 36.57%
NP 1,374 346 2,320 4,065 2,524 987 4,670 -55.73%
-
NP to SH 1,374 346 2,320 4,065 2,524 987 4,670 -55.73%
-
Tax Rate 41.68% -540.74% 36.68% 14.04% 22.34% 58.56% 11.64% -
Total Cost 119,046 145,081 110,076 93,741 93,591 96,675 84,005 26.13%
-
Net Worth 176,400 175,982 178,646 160,918 156,476 149,696 141,660 15.72%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 176,400 175,982 178,646 160,918 156,476 149,696 141,660 15.72%
NOSH 60,000 59,655 59,948 60,044 59,952 59,878 60,025 -0.02%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.14% 0.24% 2.06% 4.16% 2.63% 1.01% 5.27% -
ROE 0.78% 0.20% 1.30% 2.53% 1.61% 0.66% 3.30% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 200.70 243.78 187.49 162.89 160.32 163.10 147.73 22.64%
EPS 2.29 0.58 3.87 6.77 4.21 1.64 7.78 -55.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.95 2.98 2.68 2.61 2.50 2.36 15.76%
Adjusted Per Share Value based on latest NOSH - 60,044
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 100.31 121.14 93.63 81.47 80.06 81.35 73.87 22.60%
EPS 1.14 0.29 1.93 3.39 2.10 0.82 3.89 -55.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4694 1.4659 1.4881 1.3405 1.3035 1.247 1.18 15.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.58 2.84 2.44 2.39 2.36 2.10 2.18 -
P/RPS 1.29 1.16 1.30 1.47 1.47 1.29 1.48 -8.74%
P/EPS 112.66 489.66 63.05 35.30 56.06 127.40 28.02 152.63%
EY 0.89 0.20 1.59 2.83 1.78 0.78 3.57 -60.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.82 0.89 0.90 0.84 0.92 -2.91%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 12/05/16 22/02/16 17/11/15 18/08/15 20/05/15 24/02/15 17/11/14 -
Price 2.50 2.84 2.92 2.25 2.15 2.30 2.10 -
P/RPS 1.25 1.16 1.56 1.38 1.34 1.41 1.42 -8.14%
P/EPS 109.17 489.66 75.45 33.23 51.07 139.54 26.99 153.64%
EY 0.92 0.20 1.33 3.01 1.96 0.72 3.70 -60.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.98 0.84 0.82 0.92 0.89 -3.01%

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