[BONIA] QoQ Annualized Quarter Result on 30-Sep-1999 [#1]

Announcement Date
26-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Sep-1999 [#1]
Profit Trend
QoQ- 100.25%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 73,747 72,901 71,322 58,584 59,275 0 65,818 -0.11%
PBT 4,041 5,549 4,054 2,424 -6,119 0 -6,282 -
Tax -1,520 -2,306 -1,882 -2,412 6,119 0 6,282 -
NP 2,521 3,242 2,172 12 0 0 0 -100.00%
-
NP to SH 2,521 3,242 2,172 12 -4,824 0 -4,962 -
-
Tax Rate 37.61% 41.56% 46.42% 99.50% - - - -
Total Cost 71,226 69,658 69,150 58,572 59,275 0 65,818 -0.08%
-
Net Worth 35,209 31,223 25,408 32,701 30,220 0 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div 845 - - - 225 - - -100.00%
Div Payout % 33.52% - - - 0.00% - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 35,209 31,223 25,408 32,701 30,220 0 0 -100.00%
NOSH 28,167 24,393 20,490 22,552 22,552 2,480,999 2,480,999 4.64%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 3.42% 4.45% 3.05% 0.02% 0.00% 0.00% 0.00% -
ROE 7.16% 10.39% 8.55% 0.04% -15.96% 0.00% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 261.82 298.86 348.07 259.77 262.83 0.00 2.65 -4.55%
EPS 8.95 13.29 10.60 0.00 -21.39 0.00 -0.20 -
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -100.00%
NAPS 1.25 1.28 1.24 1.45 1.34 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 0
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 36.59 36.17 35.38 29.06 29.41 0.00 32.65 -0.11%
EPS 1.25 1.61 1.08 0.01 -2.39 0.00 -2.46 -
DPS 0.42 0.00 0.00 0.00 0.11 0.00 0.00 -100.00%
NAPS 0.1747 0.1549 0.1261 0.1622 0.1499 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 1.20 1.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.46 0.56 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 13.41 12.64 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 7.46 7.91 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.96 1.31 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 22/08/00 24/05/00 03/03/00 26/11/99 - - - -
Price 1.12 1.30 1.76 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.43 0.51 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.51 9.78 16.60 0.00 0.00 0.00 0.00 -100.00%
EY 7.99 10.23 6.02 0.00 0.00 0.00 0.00 -100.00%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.90 1.02 1.42 0.00 0.00 0.00 0.00 -100.00%

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