[BOXPAK] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 71.48%
YoY- 60.47%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 181,904 142,770 157,659 148,828 135,288 123,095 97,806 10.88%
PBT 625 764 -7,472 -2,847 -3,874 1,122 4,729 -28.60%
Tax -505 -616 59 1,136 -454 -353 -664 -4.45%
NP 120 148 -7,413 -1,711 -4,328 769 4,065 -44.37%
-
NP to SH 120 148 -7,413 -1,711 -4,328 769 4,065 -44.37%
-
Tax Rate 80.80% 80.63% - - - 31.46% 14.04% -
Total Cost 181,784 142,622 165,072 150,539 139,616 122,326 93,741 11.65%
-
Net Worth 254,499 241,294 232,891 254,499 279,707 171,823 160,918 7.93%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 254,499 241,294 232,891 254,499 279,707 171,823 160,918 7.93%
NOSH 120,047 120,047 120,047 120,047 120,046 60,078 60,044 12.22%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 0.07% 0.10% -4.70% -1.15% -3.20% 0.62% 4.16% -
ROE 0.05% 0.06% -3.18% -0.67% -1.55% 0.45% 2.53% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 151.53 118.93 131.33 123.97 112.70 204.89 162.89 -1.19%
EPS 0.10 0.12 -6.18 -1.43 -3.61 1.28 6.77 -50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.01 1.94 2.12 2.33 2.86 2.68 -3.82%
Adjusted Per Share Value based on latest NOSH - 120,047
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 151.53 118.93 131.33 123.97 112.70 102.54 81.47 10.88%
EPS 0.10 0.12 -6.18 -1.43 -3.61 0.64 3.39 -44.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.01 1.94 2.12 2.33 1.4313 1.3405 7.93%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.38 1.12 1.08 1.10 1.70 2.45 2.39 -
P/RPS 0.91 0.94 0.82 0.89 1.51 1.20 1.47 -7.67%
P/EPS 1,380.54 908.46 -17.49 -77.18 -47.15 191.41 35.30 84.13%
EY 0.07 0.11 -5.72 -1.30 -2.12 0.52 2.83 -45.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.56 0.52 0.73 0.86 0.89 -5.09%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 21/08/19 20/08/18 23/08/17 16/08/16 18/08/15 -
Price 1.37 1.08 1.15 1.16 1.60 2.31 2.25 -
P/RPS 0.90 0.91 0.88 0.94 1.42 1.13 1.38 -6.87%
P/EPS 1,370.54 876.02 -18.62 -81.39 -44.38 180.47 33.23 85.77%
EY 0.07 0.11 -5.37 -1.23 -2.25 0.55 3.01 -46.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.59 0.55 0.69 0.81 0.84 -4.18%

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