[BONIA] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 404.17%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 396,740 440,421 439,750 558,456 475,536 613,160 521,052 -16.60%
PBT 8,464 29,940 31,670 47,902 10,604 56,168 53,284 -70.63%
Tax -3,412 -5,040 -6,598 -14,810 -3,700 -16,770 -12,093 -56.94%
NP 5,052 24,900 25,072 33,092 6,904 39,398 41,190 -75.28%
-
NP to SH 928 19,785 19,456 26,620 5,280 31,734 32,072 -90.55%
-
Tax Rate 40.31% 16.83% 20.83% 30.92% 34.89% 29.86% 22.70% -
Total Cost 391,688 415,521 414,678 525,364 468,632 573,762 479,861 -12.64%
-
Net Worth 426,995 443,108 435,051 435,051 435,051 435,195 427,332 -0.05%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 426,995 443,108 435,051 435,051 435,051 435,195 427,332 -0.05%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 806,287 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.27% 5.65% 5.70% 5.93% 1.45% 6.43% 7.91% -
ROE 0.22% 4.47% 4.47% 6.12% 1.21% 7.29% 7.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.24 54.67 54.58 69.32 59.03 76.08 64.62 -16.56%
EPS 0.08 2.45 2.41 3.30 0.64 3.94 3.97 -92.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.54 0.54 0.54 0.54 0.53 0.00%
Adjusted Per Share Value based on latest NOSH - 806,287
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 197.83 219.61 219.28 278.47 237.12 305.75 259.82 -16.60%
EPS 0.46 9.87 9.70 13.27 2.63 15.82 15.99 -90.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1292 2.2095 2.1694 2.1694 2.1694 2.1701 2.1309 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.375 0.42 0.46 0.505 0.615 0.615 0.665 -
P/RPS 0.76 0.77 0.84 0.73 1.04 0.81 1.03 -18.32%
P/EPS 325.56 17.10 19.05 15.28 93.84 15.62 16.72 622.45%
EY 0.31 5.85 5.25 6.54 1.07 6.40 5.98 -86.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.85 0.94 1.14 1.14 1.25 -31.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 05/10/18 30/05/18 27/02/18 29/11/17 30/08/17 25/05/17 -
Price 0.275 0.34 0.44 0.515 0.535 0.565 0.655 -
P/RPS 0.56 0.62 0.81 0.74 0.91 0.74 1.01 -32.48%
P/EPS 238.74 13.84 18.22 15.59 81.63 14.35 16.47 493.53%
EY 0.42 7.22 5.49 6.42 1.22 6.97 6.07 -83.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.81 0.95 0.99 1.05 1.24 -43.94%

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