[BONIA] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -16.69%
YoY- -57.82%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 93,035 91,089 91,008 82,084 82,381 86,102 88,318 3.53%
PBT 4,969 6,673 5,562 2,904 4,233 5,010 6,792 -18.85%
Tax -2,338 -2,628 -2,140 -888 -1,813 -1,974 -2,800 -11.35%
NP 2,631 4,045 3,422 2,016 2,420 3,036 3,992 -24.32%
-
NP to SH 2,631 4,045 3,422 2,016 2,420 3,036 3,992 -24.32%
-
Tax Rate 47.05% 39.38% 38.48% 30.58% 42.83% 39.40% 41.22% -
Total Cost 90,404 87,044 87,586 80,068 79,961 83,066 84,326 4.76%
-
Net Worth 41,969 40,141 44,272 43,390 42,607 44,275 43,985 -3.08%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - 1,664 - - -
Div Payout % - - - - 68.78% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 41,969 40,141 44,272 43,390 42,607 44,275 43,985 -3.08%
NOSH 35,268 33,450 33,287 33,377 33,287 33,289 33,322 3.86%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.83% 4.44% 3.76% 2.46% 2.94% 3.53% 4.52% -
ROE 6.27% 10.08% 7.73% 4.65% 5.68% 6.86% 9.08% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 263.79 272.31 273.40 245.93 247.48 258.65 265.04 -0.31%
EPS 7.46 12.09 10.28 6.04 7.27 9.12 11.98 -27.14%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.19 1.20 1.33 1.30 1.28 1.33 1.32 -6.69%
Adjusted Per Share Value based on latest NOSH - 33,377
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 46.15 45.19 45.15 40.72 40.87 42.72 43.81 3.53%
EPS 1.31 2.01 1.70 1.00 1.20 1.51 1.98 -24.12%
DPS 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.2082 0.1991 0.2196 0.2153 0.2114 0.2196 0.2182 -3.08%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.88 1.27 0.82 0.52 0.47 0.47 0.73 -
P/RPS 0.33 0.47 0.30 0.21 0.19 0.18 0.28 11.60%
P/EPS 11.80 10.50 7.98 8.61 6.46 5.15 6.09 55.60%
EY 8.48 9.52 12.54 11.62 15.47 19.40 16.41 -35.68%
DY 0.00 0.00 0.00 0.00 10.64 0.00 0.00 -
P/NAPS 0.74 1.06 0.62 0.40 0.37 0.35 0.55 21.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 04/07/02 26/02/02 21/11/01 27/08/01 04/07/01 26/02/01 -
Price 0.86 0.89 0.82 0.57 0.55 0.52 0.52 -
P/RPS 0.33 0.33 0.30 0.23 0.22 0.20 0.20 39.76%
P/EPS 11.53 7.36 7.98 9.44 7.57 5.70 4.34 92.16%
EY 8.67 13.59 12.54 10.60 13.22 17.54 23.04 -47.97%
DY 0.00 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.72 0.74 0.62 0.44 0.43 0.39 0.39 50.66%

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