[BOXPAK] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1.03%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 79,269 51,757 46,258 45,965 53,122 52,187 42,152 -0.66%
PBT 1,502 -879 6,709 8,977 11,505 7,094 7,093 1.66%
Tax -913 -600 -1,661 -2,061 -3,727 -2,148 88 -
NP 589 -1,479 5,048 6,916 7,778 4,946 7,181 2.69%
-
NP to SH 589 -1,479 5,048 6,916 7,778 4,946 7,181 2.69%
-
Tax Rate 60.79% - 24.76% 22.96% 32.39% 30.28% -1.24% -
Total Cost 78,680 53,236 41,210 39,049 45,344 47,241 34,971 -0.85%
-
Net Worth 61,800 61,324 67,226 68,429 65,351 64,617 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - 9,003 9,003 8,018 5,983 - -
Div Payout % - - 178.36% 130.19% 103.09% 120.97% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 61,800 61,324 67,226 68,429 65,351 64,617 0 -100.00%
NOSH 60,000 60,121 60,023 60,025 40,092 39,887 39,894 -0.43%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.74% -2.86% 10.91% 15.05% 14.64% 9.48% 17.04% -
ROE 0.95% -2.41% 7.51% 10.11% 11.90% 7.65% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 132.11 86.09 77.07 76.58 132.50 130.84 105.66 -0.23%
EPS 0.98 -2.46 8.41 11.52 19.40 12.40 18.00 3.14%
DPS 0.00 0.00 15.00 15.00 20.00 15.00 0.00 -
NAPS 1.03 1.02 1.12 1.14 1.63 1.62 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,033
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 66.03 43.11 38.53 38.29 44.25 43.47 35.11 -0.66%
EPS 0.49 -1.23 4.21 5.76 6.48 4.12 5.98 2.69%
DPS 0.00 0.00 7.50 7.50 6.68 4.98 0.00 -
NAPS 0.5148 0.5108 0.56 0.57 0.5444 0.5383 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.17 1.62 1.86 1.59 2.58 2.08 0.00 -
P/RPS 0.89 1.88 2.41 2.08 1.95 1.59 0.00 -100.00%
P/EPS 119.19 -65.85 22.12 13.80 13.30 16.77 0.00 -100.00%
EY 0.84 -1.52 4.52 7.25 7.52 5.96 0.00 -100.00%
DY 0.00 0.00 8.06 9.43 7.75 7.21 0.00 -
P/NAPS 1.14 1.59 1.66 1.39 1.58 1.28 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 26/02/04 27/02/03 27/02/02 23/02/01 28/02/00 -
Price 1.01 1.55 1.94 1.56 2.14 1.92 3.20 -
P/RPS 0.76 1.80 2.52 2.04 1.62 1.47 3.03 1.48%
P/EPS 102.89 -63.01 23.07 13.54 11.03 15.48 17.78 -1.84%
EY 0.97 -1.59 4.34 7.39 9.07 6.46 5.63 1.88%
DY 0.00 0.00 7.73 9.62 9.35 7.81 0.00 -
P/NAPS 0.98 1.52 1.73 1.37 1.31 1.19 0.00 -100.00%

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