[BOXPAK] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 26.17%
YoY- -27.01%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 98,775 79,269 51,757 46,258 45,965 53,122 52,187 11.21%
PBT 2,204 1,502 -879 6,709 8,977 11,505 7,094 -17.69%
Tax -295 -913 -600 -1,661 -2,061 -3,727 -2,148 -28.16%
NP 1,909 589 -1,479 5,048 6,916 7,778 4,946 -14.66%
-
NP to SH 1,909 589 -1,479 5,048 6,916 7,778 4,946 -14.66%
-
Tax Rate 13.38% 60.79% - 24.76% 22.96% 32.39% 30.28% -
Total Cost 96,866 78,680 53,236 41,210 39,049 45,344 47,241 12.70%
-
Net Worth 63,033 61,800 61,324 67,226 68,429 65,351 64,617 -0.41%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 9,003 9,003 8,018 5,983 -
Div Payout % - - - 178.36% 130.19% 103.09% 120.97% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 63,033 61,800 61,324 67,226 68,429 65,351 64,617 -0.41%
NOSH 60,031 60,000 60,121 60,023 60,025 40,092 39,887 7.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.93% 0.74% -2.86% 10.91% 15.05% 14.64% 9.48% -
ROE 3.03% 0.95% -2.41% 7.51% 10.11% 11.90% 7.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 164.54 132.11 86.09 77.07 76.58 132.50 130.84 3.89%
EPS 3.18 0.98 -2.46 8.41 11.52 19.40 12.40 -20.28%
DPS 0.00 0.00 0.00 15.00 15.00 20.00 15.00 -
NAPS 1.05 1.03 1.02 1.12 1.14 1.63 1.62 -6.96%
Adjusted Per Share Value based on latest NOSH - 60,172
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 82.28 66.03 43.11 38.53 38.29 44.25 43.47 11.21%
EPS 1.59 0.49 -1.23 4.21 5.76 6.48 4.12 -14.66%
DPS 0.00 0.00 0.00 7.50 7.50 6.68 4.98 -
NAPS 0.5251 0.5148 0.5108 0.56 0.57 0.5444 0.5383 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.90 1.17 1.62 1.86 1.59 2.58 2.08 -
P/RPS 0.55 0.89 1.88 2.41 2.08 1.95 1.59 -16.20%
P/EPS 28.30 119.19 -65.85 22.12 13.80 13.30 16.77 9.10%
EY 3.53 0.84 -1.52 4.52 7.25 7.52 5.96 -8.35%
DY 0.00 0.00 0.00 8.06 9.43 7.75 7.21 -
P/NAPS 0.86 1.14 1.59 1.66 1.39 1.58 1.28 -6.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 26/02/04 27/02/03 27/02/02 23/02/01 -
Price 0.97 1.01 1.55 1.94 1.56 2.14 1.92 -
P/RPS 0.59 0.76 1.80 2.52 2.04 1.62 1.47 -14.10%
P/EPS 30.50 102.89 -63.01 23.07 13.54 11.03 15.48 11.96%
EY 3.28 0.97 -1.59 4.34 7.39 9.07 6.46 -10.67%
DY 0.00 0.00 0.00 7.73 9.62 9.35 7.81 -
P/NAPS 0.92 0.98 1.52 1.73 1.37 1.31 1.19 -4.19%

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