[BOXPAK] YoY Quarter Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 3.61%
YoY- -20.91%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 160,780 154,368 199,412 181,904 142,770 157,659 148,828 1.29%
PBT -6,127 -3,586 -2,929 625 764 -7,472 -2,847 13.61%
Tax -396 -734 -644 -505 -616 59 1,136 -
NP -6,523 -4,320 -3,573 120 148 -7,413 -1,711 24.96%
-
NP to SH -6,523 -4,320 -3,573 120 148 -7,413 -1,711 24.96%
-
Tax Rate - - - 80.80% 80.63% - - -
Total Cost 167,303 158,688 202,985 181,784 142,622 165,072 150,539 1.77%
-
Net Worth 100,839 115,245 124,848 254,499 241,294 232,891 254,499 -14.28%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 100,839 115,245 124,848 254,499 241,294 232,891 254,499 -14.28%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -4.06% -2.80% -1.79% 0.07% 0.10% -4.70% -1.15% -
ROE -6.47% -3.75% -2.86% 0.05% 0.06% -3.18% -0.67% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 133.93 128.59 166.11 151.53 118.93 131.33 123.97 1.29%
EPS -5.43 -3.60 -2.98 0.10 0.12 -6.18 -1.43 24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.96 1.04 2.12 2.01 1.94 2.12 -14.28%
Adjusted Per Share Value based on latest NOSH - 120,047
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 133.93 128.59 166.11 151.53 118.93 131.33 123.97 1.29%
EPS -5.43 -3.60 -2.98 0.10 0.12 -6.18 -1.43 24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.96 1.04 2.12 2.01 1.94 2.12 -14.28%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.84 0.83 1.27 1.38 1.12 1.08 1.10 -
P/RPS 0.63 0.65 0.76 0.91 0.94 0.82 0.89 -5.59%
P/EPS -15.46 -23.06 -42.67 1,380.54 908.46 -17.49 -77.18 -23.48%
EY -6.47 -4.34 -2.34 0.07 0.11 -5.72 -1.30 30.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 1.22 0.65 0.56 0.56 0.52 11.50%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 24/08/22 25/08/21 26/08/20 21/08/19 20/08/18 -
Price 0.805 0.875 0.925 1.37 1.08 1.15 1.16 -
P/RPS 0.60 0.68 0.56 0.90 0.91 0.88 0.94 -7.20%
P/EPS -14.81 -24.32 -31.08 1,370.54 876.02 -18.62 -81.39 -24.70%
EY -6.75 -4.11 -3.22 0.07 0.11 -5.37 -1.23 32.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.89 0.65 0.54 0.59 0.55 9.71%

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