[BOXPAK] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.52%
YoY- -17.15%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 87,008 71,136 42,604 43,168 46,984 54,792 43,020 12.44%
PBT 2,404 -2,500 3,536 9,536 11,528 9,140 4,028 -8.23%
Tax -908 48 -1,400 -3,140 -3,808 -2,912 -1,556 -8.58%
NP 1,496 -2,452 2,136 6,396 7,720 6,228 2,472 -8.02%
-
NP to SH 1,496 -2,452 2,136 6,396 7,720 6,228 2,472 -8.02%
-
Tax Rate 37.77% - 39.59% 32.93% 33.03% 31.86% 38.63% -
Total Cost 85,512 73,588 40,468 36,772 39,264 48,564 40,548 13.23%
-
Net Worth 62,132 60,699 67,200 71,534 67,130 66,272 70,040 -1.97%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 62,132 60,699 67,200 71,534 67,130 66,272 70,040 -1.97%
NOSH 60,322 60,098 60,000 60,112 39,958 39,923 41,200 6.55%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.72% -3.45% 5.01% 14.82% 16.43% 11.37% 5.75% -
ROE 2.41% -4.04% 3.18% 8.94% 11.50% 9.40% 3.53% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 144.24 118.37 71.01 71.81 117.58 137.24 104.42 5.52%
EPS 2.48 -4.08 3.56 10.64 19.32 15.60 6.00 -13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 1.12 1.19 1.68 1.66 1.70 -8.00%
Adjusted Per Share Value based on latest NOSH - 60,112
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 72.48 59.26 35.49 35.96 39.14 45.64 35.84 12.44%
EPS 1.25 -2.04 1.78 5.33 6.43 5.19 2.06 -7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.5056 0.5598 0.5959 0.5592 0.5521 0.5834 -1.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.96 1.59 1.90 1.55 3.06 1.83 3.48 -
P/RPS 0.67 1.34 2.68 2.16 2.60 1.33 3.33 -23.44%
P/EPS 38.71 -38.97 53.37 14.57 15.84 11.73 58.00 -6.51%
EY 2.58 -2.57 1.87 6.86 6.31 8.52 1.72 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.57 1.70 1.30 1.82 1.10 2.05 -12.33%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 20/05/04 20/05/03 21/05/02 18/05/01 15/05/00 -
Price 1.03 1.20 1.80 1.62 3.30 2.10 4.04 -
P/RPS 0.71 1.01 2.53 2.26 2.81 1.53 3.87 -24.60%
P/EPS 41.53 -29.41 50.56 15.23 17.08 13.46 67.33 -7.73%
EY 2.41 -3.40 1.98 6.57 5.85 7.43 1.49 8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.19 1.61 1.36 1.96 1.27 2.38 -13.45%

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