[BOXPAK] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -9825.83%
YoY- -284.87%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 199,412 186,118 189,834 123,964 181,904 182,519 187,148 4.33%
PBT -2,929 1,215 -117,898 -11,456 625 4,623 7,283 -
Tax -644 -589 -285 -215 -505 -952 -1,432 -41.38%
NP -3,573 626 -118,183 -11,671 120 3,671 5,851 -
-
NP to SH -3,573 626 -118,183 -11,671 120 3,671 5,851 -
-
Tax Rate - 48.48% - - 80.80% 20.59% 19.66% -
Total Cost 202,985 185,492 308,017 135,635 181,784 178,848 181,297 7.84%
-
Net Worth 124,848 126,049 128,450 246,096 254,499 253,299 243,695 -36.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 124,848 126,049 128,450 246,096 254,499 253,299 243,695 -36.05%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -1.79% 0.34% -62.26% -9.41% 0.07% 2.01% 3.13% -
ROE -2.86% 0.50% -92.01% -4.74% 0.05% 1.45% 2.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 166.11 155.04 158.13 103.26 151.53 152.04 155.90 4.33%
EPS -2.98 0.52 -98.45 -9.72 0.10 3.06 4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 1.07 2.05 2.12 2.11 2.03 -36.05%
Adjusted Per Share Value based on latest NOSH - 120,047
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 166.11 155.04 158.13 103.26 151.53 152.04 155.90 4.33%
EPS -2.98 0.52 -98.45 -9.72 0.10 3.06 4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 1.07 2.05 2.12 2.11 2.03 -36.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.27 1.20 1.27 1.32 1.38 1.35 1.34 -
P/RPS 0.76 0.77 0.80 1.28 0.91 0.89 0.86 -7.93%
P/EPS -42.67 230.12 -1.29 -13.58 1,380.54 44.15 27.49 -
EY -2.34 0.43 -77.52 -7.37 0.07 2.27 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.14 1.19 0.64 0.65 0.64 0.66 50.78%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 23/02/22 24/11/21 25/08/21 27/05/21 24/02/21 -
Price 0.925 1.01 1.20 1.33 1.37 1.21 1.50 -
P/RPS 0.56 0.65 0.76 1.29 0.90 0.80 0.96 -30.25%
P/EPS -31.08 193.69 -1.22 -13.68 1,370.54 39.57 30.78 -
EY -3.22 0.52 -82.04 -7.31 0.07 2.53 3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.96 1.12 0.65 0.65 0.57 0.74 13.13%

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