[BONIA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -13.28%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 96,363 66,429 27,033 93,035 68,317 45,504 20,521 180.68%
PBT 6,716 4,338 1,457 4,969 5,005 2,781 726 341.27%
Tax -3,161 -2,078 -401 -2,338 -1,971 -1,070 -222 488.41%
NP 3,555 2,260 1,056 2,631 3,034 1,711 504 268.23%
-
NP to SH 3,555 2,260 1,056 2,631 3,034 1,711 504 268.23%
-
Tax Rate 47.07% 47.90% 27.52% 47.05% 39.38% 38.48% 30.58% -
Total Cost 92,808 64,169 25,977 90,404 65,283 43,793 20,017 178.31%
-
Net Worth 50,499 50,399 48,799 41,969 40,141 44,272 43,390 10.65%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 50,499 50,399 48,799 41,969 40,141 44,272 43,390 10.65%
NOSH 40,078 39,999 39,999 35,268 33,450 33,287 33,377 12.98%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.69% 3.40% 3.91% 2.83% 4.44% 3.76% 2.46% -
ROE 7.04% 4.48% 2.16% 6.27% 7.56% 3.86% 1.16% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 240.43 166.07 67.58 263.79 204.23 136.70 61.48 148.42%
EPS 8.87 5.65 2.64 7.46 9.07 5.14 1.51 225.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.22 1.19 1.20 1.33 1.30 -2.06%
Adjusted Per Share Value based on latest NOSH - 39,900
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 48.05 33.12 13.48 46.39 34.07 22.69 10.23 180.72%
EPS 1.77 1.13 0.53 1.31 1.51 0.85 0.25 269.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2518 0.2513 0.2433 0.2093 0.2002 0.2208 0.2164 10.63%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.58 0.63 0.69 0.88 1.27 0.82 0.52 -
P/RPS 0.24 0.38 1.02 0.33 0.62 0.60 0.85 -56.99%
P/EPS 6.54 11.15 26.14 11.80 14.00 15.95 34.44 -66.99%
EY 15.29 8.97 3.83 8.48 7.14 6.27 2.90 203.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.57 0.74 1.06 0.62 0.40 9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 21/11/01 -
Price 0.58 0.62 0.67 0.86 0.89 0.82 0.57 -
P/RPS 0.24 0.37 0.99 0.33 0.44 0.60 0.93 -59.49%
P/EPS 6.54 10.97 25.38 11.53 9.81 15.95 37.75 -68.95%
EY 15.29 9.11 3.94 8.67 10.19 6.27 2.65 222.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.55 0.72 0.74 0.62 0.44 3.01%

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