[BONIA] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 60.55%
YoY- 109.52%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 119,196 128,484 132,858 108,132 93,035 91,089 91,008 19.76%
PBT 5,865 8,954 8,676 5,828 4,969 6,673 5,562 3.60%
Tax -3,520 -4,214 -4,156 -1,604 -2,338 -2,628 -2,140 39.47%
NP 2,345 4,740 4,520 4,224 2,631 4,045 3,422 -22.32%
-
NP to SH 2,345 4,740 4,520 4,224 2,631 4,045 3,422 -22.32%
-
Tax Rate 60.02% 47.06% 47.90% 27.52% 47.05% 39.38% 38.48% -
Total Cost 116,851 123,744 128,338 103,908 90,404 87,044 87,586 21.25%
-
Net Worth 49,796 50,499 50,399 48,799 41,969 40,141 44,272 8.17%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,007 - - - - - - -
Div Payout % 85.63% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 49,796 50,499 50,399 48,799 41,969 40,141 44,272 8.17%
NOSH 40,158 40,078 39,999 39,999 35,268 33,450 33,287 13.36%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.97% 3.69% 3.40% 3.91% 2.83% 4.44% 3.76% -
ROE 4.71% 9.39% 8.97% 8.66% 6.27% 10.08% 7.73% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 296.81 320.58 332.15 270.33 263.79 272.31 273.40 5.64%
EPS 5.84 11.83 11.30 10.56 7.46 12.09 10.28 -31.47%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.26 1.22 1.19 1.20 1.33 -4.57%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 59.13 63.74 65.91 53.64 46.15 45.19 45.15 19.76%
EPS 1.16 2.35 2.24 2.10 1.31 2.01 1.70 -22.54%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.247 0.2505 0.25 0.2421 0.2082 0.1991 0.2196 8.17%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.70 0.58 0.63 0.69 0.88 1.27 0.82 -
P/RPS 0.24 0.18 0.19 0.26 0.33 0.47 0.30 -13.85%
P/EPS 11.99 4.90 5.58 6.53 11.80 10.50 7.98 31.28%
EY 8.34 20.39 17.94 15.30 8.48 9.52 12.54 -23.86%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.50 0.57 0.74 1.06 0.62 -6.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 19/05/03 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 -
Price 0.75 0.58 0.62 0.67 0.86 0.89 0.82 -
P/RPS 0.25 0.18 0.19 0.25 0.33 0.33 0.30 -11.47%
P/EPS 12.84 4.90 5.49 6.34 11.53 7.36 7.98 37.43%
EY 7.79 20.39 18.23 15.76 8.67 13.59 12.54 -27.25%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.49 0.55 0.72 0.74 0.62 -2.16%

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