[BONIA] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
04-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 18.22%
YoY- 33.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 132,858 108,132 93,035 91,089 91,008 82,084 82,381 37.40%
PBT 8,676 5,828 4,969 6,673 5,562 2,904 4,233 61.14%
Tax -4,156 -1,604 -2,338 -2,628 -2,140 -888 -1,813 73.59%
NP 4,520 4,224 2,631 4,045 3,422 2,016 2,420 51.49%
-
NP to SH 4,520 4,224 2,631 4,045 3,422 2,016 2,420 51.49%
-
Tax Rate 47.90% 27.52% 47.05% 39.38% 38.48% 30.58% 42.83% -
Total Cost 128,338 103,908 90,404 87,044 87,586 80,068 79,961 36.96%
-
Net Worth 50,399 48,799 41,969 40,141 44,272 43,390 42,607 11.81%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 1,664 -
Div Payout % - - - - - - 68.78% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 50,399 48,799 41,969 40,141 44,272 43,390 42,607 11.81%
NOSH 39,999 39,999 35,268 33,450 33,287 33,377 33,287 12.98%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.40% 3.91% 2.83% 4.44% 3.76% 2.46% 2.94% -
ROE 8.97% 8.66% 6.27% 10.08% 7.73% 4.65% 5.68% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 332.15 270.33 263.79 272.31 273.40 245.93 247.48 21.60%
EPS 11.30 10.56 7.46 12.09 10.28 6.04 7.27 34.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.26 1.22 1.19 1.20 1.33 1.30 1.28 -1.04%
Adjusted Per Share Value based on latest NOSH - 34,274
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 65.91 53.64 46.15 45.19 45.15 40.72 40.87 37.39%
EPS 2.24 2.10 1.31 2.01 1.70 1.00 1.20 51.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.25 0.2421 0.2082 0.1991 0.2196 0.2153 0.2114 11.79%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.63 0.69 0.88 1.27 0.82 0.52 0.47 -
P/RPS 0.19 0.26 0.33 0.47 0.30 0.21 0.19 0.00%
P/EPS 5.58 6.53 11.80 10.50 7.98 8.61 6.46 -9.27%
EY 17.94 15.30 8.48 9.52 12.54 11.62 15.47 10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.64 -
P/NAPS 0.50 0.57 0.74 1.06 0.62 0.40 0.37 22.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 21/11/01 27/08/01 -
Price 0.62 0.67 0.86 0.89 0.82 0.57 0.55 -
P/RPS 0.19 0.25 0.33 0.33 0.30 0.23 0.22 -9.28%
P/EPS 5.49 6.34 11.53 7.36 7.98 9.44 7.57 -19.23%
EY 18.23 15.76 8.67 13.59 12.54 10.60 13.22 23.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.49 0.55 0.72 0.74 0.62 0.44 0.43 9.07%

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