[BOXPAK] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -84.33%
YoY- 91.35%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 644,420 667,607 692,075 737,119 765,774 765,904 699,328 -5.29%
PBT -5,871 -8,031 -8,806 -8,149 -2,904 -120,431 -131,068 -87.31%
Tax -2,247 -3,190 -3,106 -3,016 -3,153 -2,037 -1,733 18.84%
NP -8,118 -11,221 -11,912 -11,165 -6,057 -122,468 -132,801 -84.40%
-
NP to SH -8,118 -11,221 -11,912 -11,165 -6,057 -122,468 -132,801 -84.40%
-
Tax Rate - - - - - - - -
Total Cost 652,538 678,828 703,987 748,284 771,831 888,372 832,129 -14.92%
-
Net Worth 109,242 110,443 115,245 116,445 120,047 123,648 124,848 -8.49%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 109,242 110,443 115,245 116,445 120,047 123,648 124,848 -8.49%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -1.26% -1.68% -1.72% -1.51% -0.79% -15.99% -18.99% -
ROE -7.43% -10.16% -10.34% -9.59% -5.05% -99.05% -106.37% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 536.81 556.12 576.50 614.03 637.90 638.00 582.55 -5.29%
EPS -6.76 -9.35 -9.92 -9.30 -5.05 -102.02 -110.62 -84.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.92 0.96 0.97 1.00 1.03 1.04 -8.49%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 536.81 556.12 576.50 614.03 637.90 638.00 582.55 -5.29%
EPS -6.76 -9.35 -9.92 -9.30 -5.05 -102.02 -110.62 -84.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.92 0.96 0.97 1.00 1.03 1.04 -8.49%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.895 0.835 0.83 0.86 0.87 1.04 1.27 -
P/RPS 0.17 0.15 0.14 0.14 0.14 0.16 0.22 -15.75%
P/EPS -13.24 -8.93 -8.36 -9.25 -17.24 -1.02 -1.15 407.60%
EY -7.56 -11.19 -11.96 -10.81 -5.80 -98.09 -87.11 -80.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 0.86 0.89 0.87 1.01 1.22 -13.55%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 30/11/23 24/08/23 25/05/23 23/02/23 23/11/22 24/08/22 -
Price 0.815 0.87 0.875 0.825 0.865 0.975 0.925 -
P/RPS 0.15 0.16 0.15 0.13 0.14 0.15 0.16 -4.20%
P/EPS -12.05 -9.31 -8.82 -8.87 -17.14 -0.96 -0.84 487.53%
EY -8.30 -10.74 -11.34 -11.27 -5.83 -104.63 -119.59 -83.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.91 0.85 0.87 0.95 0.89 0.74%

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