[BOXPAK] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 22.85%
YoY- -7.57%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 170,100 169,812 157,659 149,898 172,601 167,642 148,828 9.28%
PBT 4,366 963 -7,472 -6,141 -6,052 1,036 -2,847 -
Tax -1,454 -515 59 -313 -2,314 159 1,136 -
NP 2,912 448 -7,413 -6,454 -8,366 1,195 -1,711 -
-
NP to SH 2,912 448 -7,413 -6,454 -8,366 1,195 -1,711 -
-
Tax Rate 33.30% 53.48% - - - -15.35% - -
Total Cost 167,188 169,364 165,072 156,352 180,967 166,447 150,539 7.22%
-
Net Worth 236,492 236,492 232,891 240,094 249,697 258,101 254,499 -4.76%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 236,492 236,492 232,891 240,094 249,697 258,101 254,499 -4.76%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.71% 0.26% -4.70% -4.31% -4.85% 0.71% -1.15% -
ROE 1.23% 0.19% -3.18% -2.69% -3.35% 0.46% -0.67% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 141.69 141.45 131.33 124.87 143.78 139.65 123.97 9.28%
EPS 2.43 0.37 -6.18 -5.38 -6.97 1.00 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.97 1.94 2.00 2.08 2.15 2.12 -4.76%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 141.69 141.45 131.33 124.87 143.78 139.65 123.97 9.28%
EPS 2.43 0.37 -6.18 -5.38 -6.97 1.00 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.97 1.94 2.00 2.08 2.15 2.12 -4.76%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.16 1.10 1.08 1.08 1.00 1.03 1.10 -
P/RPS 0.82 0.78 0.82 0.86 0.70 0.74 0.89 -5.30%
P/EPS 47.82 294.76 -17.49 -20.09 -14.35 103.47 -77.18 -
EY 2.09 0.34 -5.72 -4.98 -6.97 0.97 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.56 0.54 0.48 0.48 0.52 8.75%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 20/11/19 21/08/19 21/05/19 20/02/19 21/11/18 20/08/18 -
Price 1.15 1.17 1.15 1.10 1.34 0.87 1.16 -
P/RPS 0.81 0.83 0.88 0.88 0.93 0.62 0.94 -9.42%
P/EPS 47.41 313.52 -18.62 -20.46 -19.23 87.40 -81.39 -
EY 2.11 0.32 -5.37 -4.89 -5.20 1.14 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.59 0.55 0.64 0.40 0.55 3.59%

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