[BOXPAK] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 186.55%
YoY- 141.35%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 667,607 765,904 675,535 633,812 649,970 605,112 535,897 3.72%
PBT -8,031 -120,431 1,075 12,787 -18,702 -9,544 -16,942 -11.69%
Tax -3,190 -2,037 -3,104 -3,778 -3,083 2,211 -3,873 -3.18%
NP -11,221 -122,468 -2,029 9,009 -21,785 -7,333 -20,815 -9.78%
-
NP to SH -11,221 -122,468 -2,029 9,009 -21,785 -7,333 -20,815 -9.78%
-
Tax Rate - - 288.74% 29.55% - - - -
Total Cost 678,828 888,372 677,564 624,803 671,755 612,445 556,712 3.35%
-
Net Worth 110,443 123,648 246,096 242,494 236,492 258,101 272,504 -13.96%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 110,443 123,648 246,096 242,494 236,492 258,101 272,504 -13.96%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,046 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -1.68% -15.99% -0.30% 1.42% -3.35% -1.21% -3.88% -
ROE -10.16% -99.05% -0.82% 3.72% -9.21% -2.84% -7.64% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 556.12 638.00 562.73 527.97 541.43 504.06 446.41 3.72%
EPS -9.35 -102.02 -1.69 7.50 -18.15 -6.11 -17.34 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.03 2.05 2.02 1.97 2.15 2.27 -13.96%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 556.12 638.00 562.73 527.97 541.43 504.06 446.41 3.72%
EPS -9.35 -102.02 -1.69 7.50 -18.15 -6.11 -17.34 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.03 2.05 2.02 1.97 2.15 2.27 -13.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.835 1.04 1.32 1.07 1.10 1.03 1.47 -
P/RPS 0.15 0.16 0.23 0.20 0.20 0.20 0.33 -12.30%
P/EPS -8.93 -1.02 -78.10 14.26 -6.06 -16.86 -8.48 0.86%
EY -11.19 -98.09 -1.28 7.01 -16.50 -5.93 -11.80 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.01 0.64 0.53 0.56 0.48 0.65 5.76%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 23/11/22 24/11/21 25/11/20 20/11/19 21/11/18 22/11/17 -
Price 0.87 0.975 1.33 1.20 1.17 0.87 1.33 -
P/RPS 0.16 0.15 0.24 0.23 0.22 0.17 0.30 -9.94%
P/EPS -9.31 -0.96 -78.69 15.99 -6.45 -14.24 -7.67 3.28%
EY -10.74 -104.63 -1.27 6.25 -15.51 -7.02 -13.04 -3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.65 0.59 0.59 0.40 0.59 8.25%

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