[BONIA] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -34.96%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 128,484 132,858 108,132 93,035 91,089 91,008 82,084 34.84%
PBT 8,954 8,676 5,828 4,969 6,673 5,562 2,904 111.98%
Tax -4,214 -4,156 -1,604 -2,338 -2,628 -2,140 -888 182.66%
NP 4,740 4,520 4,224 2,631 4,045 3,422 2,016 76.90%
-
NP to SH 4,740 4,520 4,224 2,631 4,045 3,422 2,016 76.90%
-
Tax Rate 47.06% 47.90% 27.52% 47.05% 39.38% 38.48% 30.58% -
Total Cost 123,744 128,338 103,908 90,404 87,044 87,586 80,068 33.70%
-
Net Worth 50,499 50,399 48,799 41,969 40,141 44,272 43,390 10.65%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 50,499 50,399 48,799 41,969 40,141 44,272 43,390 10.65%
NOSH 40,078 39,999 39,999 35,268 33,450 33,287 33,377 12.98%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.69% 3.40% 3.91% 2.83% 4.44% 3.76% 2.46% -
ROE 9.39% 8.97% 8.66% 6.27% 10.08% 7.73% 4.65% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 320.58 332.15 270.33 263.79 272.31 273.40 245.93 19.34%
EPS 11.83 11.30 10.56 7.46 12.09 10.28 6.04 56.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.22 1.19 1.20 1.33 1.30 -2.06%
Adjusted Per Share Value based on latest NOSH - 39,900
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 64.07 66.25 53.92 46.39 45.42 45.38 40.93 34.85%
EPS 2.36 2.25 2.11 1.31 2.02 1.71 1.01 76.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2518 0.2513 0.2433 0.2093 0.2002 0.2208 0.2164 10.63%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.58 0.63 0.69 0.88 1.27 0.82 0.52 -
P/RPS 0.18 0.19 0.26 0.33 0.47 0.30 0.21 -9.77%
P/EPS 4.90 5.58 6.53 11.80 10.50 7.98 8.61 -31.34%
EY 20.39 17.94 15.30 8.48 9.52 12.54 11.62 45.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.57 0.74 1.06 0.62 0.40 9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 21/11/01 -
Price 0.58 0.62 0.67 0.86 0.89 0.82 0.57 -
P/RPS 0.18 0.19 0.25 0.33 0.33 0.30 0.23 -15.08%
P/EPS 4.90 5.49 6.34 11.53 7.36 7.98 9.44 -35.43%
EY 20.39 18.23 15.76 8.67 13.59 12.54 10.60 54.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.55 0.72 0.74 0.62 0.44 3.01%

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