[BOXPAK] QoQ 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- -61.63%
YoY- -85.86%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 97,662 88,675 87,001 79,470 87,021 76,510 69,654 25.19%
PBT 2,382 5,285 2,104 765 1,429 4,071 4,514 -34.62%
Tax -1,395 -615 -417 -267 -131 -770 -702 57.86%
NP 987 4,670 1,687 498 1,298 3,301 3,812 -59.27%
-
NP to SH 987 4,670 1,687 498 1,298 3,301 3,812 -59.27%
-
Tax Rate 58.56% 11.64% 19.82% 34.90% 9.17% 18.91% 15.55% -
Total Cost 96,675 84,005 85,314 78,972 85,723 73,209 65,842 29.09%
-
Net Worth 149,696 141,660 135,080 141,599 141,818 139,842 141,074 4.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 4,506 - - -
Div Payout % - - - - 347.22% - - -
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 149,696 141,660 135,080 141,599 141,818 139,842 141,074 4.02%
NOSH 59,878 60,025 60,035 60,000 60,092 60,018 60,031 -0.16%
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 1.01% 5.27% 1.94% 0.63% 1.49% 4.31% 5.47% -
ROE 0.66% 3.30% 1.25% 0.35% 0.92% 2.36% 2.70% -
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 163.10 147.73 144.92 132.45 144.81 127.48 116.03 25.40%
EPS 1.64 7.78 2.81 0.83 2.16 5.50 6.35 -59.34%
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 81.35 73.87 72.47 66.20 72.49 63.73 58.02 25.19%
EPS 0.82 3.89 1.41 0.41 1.08 2.75 3.18 -59.38%
DPS 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 1.247 1.18 1.1252 1.1795 1.1814 1.1649 1.1752 4.02%
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 1.29 1.48 1.59 1.77 1.55 1.75 2.09 -27.44%
P/EPS 127.40 28.02 82.21 281.93 104.17 40.55 38.11 123.08%
EY 0.78 3.57 1.22 0.35 0.96 2.47 2.62 -55.31%
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 1.41 1.42 1.59 1.83 1.61 1.77 2.15 -24.45%
P/EPS 139.54 26.99 82.21 291.57 107.87 40.91 39.21 132.55%
EY 0.72 3.70 1.22 0.34 0.93 2.44 2.55 -56.86%
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