[BOXPAK] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 62.55%
YoY- 88.54%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 169,021 166,072 190,540 123,964 173,818 169,812 167,642 0.13%
PBT -15,687 -44 -819 -11,456 7,527 963 1,036 -
Tax -199 -603 -519 -215 -1,214 -515 159 -
NP -15,886 -647 -1,338 -11,671 6,313 448 1,195 -
-
NP to SH -15,886 -647 -1,338 -11,671 6,313 448 1,195 -
-
Tax Rate - - - - 16.13% 53.48% -15.35% -
Total Cost 184,907 166,719 191,878 135,635 167,505 169,364 166,447 1.76%
-
Net Worth 88,834 110,443 123,648 246,096 242,494 236,492 258,101 -16.27%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 88,834 110,443 123,648 246,096 242,494 236,492 258,101 -16.27%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -9.40% -0.39% -0.70% -9.41% 3.63% 0.26% 0.71% -
ROE -17.88% -0.59% -1.08% -4.74% 2.60% 0.19% 0.46% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 140.80 138.34 158.72 103.26 144.79 141.45 139.65 0.13%
EPS -13.23 -0.54 -1.11 -9.72 5.26 0.37 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.92 1.03 2.05 2.02 1.97 2.15 -16.27%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 140.80 138.34 158.72 103.26 144.79 141.45 139.65 0.13%
EPS -13.23 -0.54 -1.11 -9.72 5.26 0.37 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.92 1.03 2.05 2.02 1.97 2.15 -16.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.85 0.835 1.04 1.32 1.07 1.10 1.03 -
P/RPS 0.60 0.60 0.66 1.28 0.74 0.78 0.74 -3.43%
P/EPS -6.42 -154.93 -93.31 -13.58 20.35 294.76 103.47 -
EY -15.57 -0.65 -1.07 -7.37 4.91 0.34 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.91 1.01 0.64 0.53 0.56 0.48 15.66%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 30/11/23 23/11/22 24/11/21 25/11/20 20/11/19 21/11/18 -
Price 0.68 0.87 0.975 1.33 1.20 1.17 0.87 -
P/RPS 0.48 0.63 0.61 1.29 0.83 0.83 0.62 -4.17%
P/EPS -5.14 -161.42 -87.48 -13.68 22.82 313.52 87.40 -
EY -19.46 -0.62 -1.14 -7.31 4.38 0.32 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.95 0.65 0.59 0.59 0.40 14.87%

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