[BONIA] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -16.49%
YoY- 83.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 82,084 82,381 86,102 88,318 83,084 73,747 72,901 8.22%
PBT 2,904 4,233 5,010 6,792 7,176 4,041 5,549 -35.03%
Tax -888 -1,813 -1,974 -2,800 -2,396 -1,520 -2,306 -47.03%
NP 2,016 2,420 3,036 3,992 4,780 2,521 3,242 -27.12%
-
NP to SH 2,016 2,420 3,036 3,992 4,780 2,521 3,242 -27.12%
-
Tax Rate 30.58% 42.83% 39.40% 41.22% 33.39% 37.61% 41.56% -
Total Cost 80,068 79,961 83,066 84,326 78,304 71,226 69,658 9.72%
-
Net Worth 43,390 42,607 44,275 43,985 43,272 35,209 31,223 24.50%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 1,664 - - - 845 - -
Div Payout % - 68.78% - - - 33.52% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 43,390 42,607 44,275 43,985 43,272 35,209 31,223 24.50%
NOSH 33,377 33,287 33,289 33,322 33,286 28,167 24,393 23.22%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 2.46% 2.94% 3.53% 4.52% 5.75% 3.42% 4.45% -
ROE 4.65% 5.68% 6.86% 9.08% 11.05% 7.16% 10.39% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 245.93 247.48 258.65 265.04 249.60 261.82 298.86 -12.17%
EPS 6.04 7.27 9.12 11.98 14.36 8.95 13.29 -40.85%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.30 1.28 1.33 1.32 1.30 1.25 1.28 1.03%
Adjusted Per Share Value based on latest NOSH - 33,236
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 40.72 40.87 42.72 43.81 41.22 36.59 36.17 8.21%
EPS 1.00 1.20 1.51 1.98 2.37 1.25 1.61 -27.18%
DPS 0.00 0.83 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.2153 0.2114 0.2196 0.2182 0.2147 0.1747 0.1549 24.52%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.52 0.47 0.47 0.73 0.90 1.20 1.68 -
P/RPS 0.21 0.19 0.18 0.28 0.36 0.46 0.56 -47.96%
P/EPS 8.61 6.46 5.15 6.09 6.27 13.41 12.64 -22.56%
EY 11.62 15.47 19.40 16.41 15.96 7.46 7.91 29.19%
DY 0.00 10.64 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.40 0.37 0.35 0.55 0.69 0.96 1.31 -54.62%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 27/08/01 04/07/01 26/02/01 17/11/00 22/08/00 24/05/00 -
Price 0.57 0.55 0.52 0.52 0.80 1.12 1.30 -
P/RPS 0.23 0.22 0.20 0.20 0.32 0.43 0.43 -34.08%
P/EPS 9.44 7.57 5.70 4.34 5.57 12.51 9.78 -2.32%
EY 10.60 13.22 17.54 23.04 17.95 7.99 10.23 2.39%
DY 0.00 9.09 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.44 0.43 0.39 0.39 0.62 0.90 1.02 -42.87%

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