[BONIA] QoQ Annualized Quarter Result on 30-Sep-2000 [#1]

Announcement Date
17-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- 89.61%
YoY- 39733.34%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 82,381 86,102 88,318 83,084 73,747 72,901 71,322 -0.14%
PBT 4,233 5,010 6,792 7,176 4,041 5,549 4,054 -0.04%
Tax -1,813 -1,974 -2,800 -2,396 -1,520 -2,306 -1,882 0.03%
NP 2,420 3,036 3,992 4,780 2,521 3,242 2,172 -0.10%
-
NP to SH 2,420 3,036 3,992 4,780 2,521 3,242 2,172 -0.10%
-
Tax Rate 42.83% 39.40% 41.22% 33.39% 37.61% 41.56% 46.42% -
Total Cost 79,961 83,066 84,326 78,304 71,226 69,658 69,150 -0.14%
-
Net Worth 42,607 44,275 43,985 43,272 35,209 31,223 25,408 -0.52%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 1,664 - - - 845 - - -100.00%
Div Payout % 68.78% - - - 33.52% - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 42,607 44,275 43,985 43,272 35,209 31,223 25,408 -0.52%
NOSH 33,287 33,289 33,322 33,286 28,167 24,393 20,490 -0.49%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 2.94% 3.53% 4.52% 5.75% 3.42% 4.45% 3.05% -
ROE 5.68% 6.86% 9.08% 11.05% 7.16% 10.39% 8.55% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 247.48 258.65 265.04 249.60 261.82 298.86 348.07 0.34%
EPS 7.27 9.12 11.98 14.36 8.95 13.29 10.60 0.38%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -100.00%
NAPS 1.28 1.33 1.32 1.30 1.25 1.28 1.24 -0.03%
Adjusted Per Share Value based on latest NOSH - 33,286
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 40.87 42.72 43.81 41.22 36.59 36.17 35.38 -0.14%
EPS 1.20 1.51 1.98 2.37 1.25 1.61 1.08 -0.10%
DPS 0.83 0.00 0.00 0.00 0.42 0.00 0.00 -100.00%
NAPS 0.2114 0.2196 0.2182 0.2147 0.1747 0.1549 0.1261 -0.52%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.47 0.47 0.73 0.90 1.20 1.68 0.00 -
P/RPS 0.19 0.18 0.28 0.36 0.46 0.56 0.00 -100.00%
P/EPS 6.46 5.15 6.09 6.27 13.41 12.64 0.00 -100.00%
EY 15.47 19.40 16.41 15.96 7.46 7.91 0.00 -100.00%
DY 10.64 0.00 0.00 0.00 2.50 0.00 0.00 -100.00%
P/NAPS 0.37 0.35 0.55 0.69 0.96 1.31 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 27/08/01 04/07/01 26/02/01 17/11/00 22/08/00 24/05/00 03/03/00 -
Price 0.55 0.52 0.52 0.80 1.12 1.30 1.76 -
P/RPS 0.22 0.20 0.20 0.32 0.43 0.43 0.51 0.85%
P/EPS 7.57 5.70 4.34 5.57 12.51 9.78 16.60 0.79%
EY 13.22 17.54 23.04 17.95 7.99 10.23 6.02 -0.79%
DY 9.09 0.00 0.00 0.00 2.68 0.00 0.00 -100.00%
P/NAPS 0.43 0.39 0.39 0.62 0.90 1.02 1.42 1.21%

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