[BONIA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
05-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 35.59%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 348,346 231,430 99,185 440,421 329,813 279,228 118,884 104.90%
PBT 27,993 21,838 2,116 29,940 23,753 23,951 2,651 382.00%
Tax -12,672 -8,490 -853 -5,040 -4,949 -7,405 -925 473.44%
NP 15,321 13,348 1,263 24,900 18,804 16,546 1,726 329.28%
-
NP to SH 9,555 9,722 232 19,785 14,592 13,310 1,320 274.65%
-
Tax Rate 45.27% 38.88% 40.31% 16.83% 20.84% 30.92% 34.89% -
Total Cost 333,025 218,082 97,922 415,521 311,009 262,682 117,158 100.79%
-
Net Worth 370,599 370,599 426,995 443,108 435,051 435,051 435,051 -10.14%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 370,599 370,599 426,995 443,108 435,051 435,051 435,051 -10.14%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 806,287 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.40% 5.77% 1.27% 5.65% 5.70% 5.93% 1.45% -
ROE 2.58% 2.62% 0.05% 4.47% 3.35% 3.06% 0.30% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 43.24 28.73 12.31 54.67 40.94 34.66 14.76 104.87%
EPS 1.19 1.21 0.02 2.45 1.81 1.65 0.16 281.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.53 0.55 0.54 0.54 0.54 -10.14%
Adjusted Per Share Value based on latest NOSH - 806,287
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 173.70 115.40 49.46 219.61 164.46 139.24 59.28 104.90%
EPS 4.76 4.85 0.12 9.87 7.28 6.64 0.66 273.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.848 1.848 2.1292 2.2095 2.1694 2.1694 2.1694 -10.14%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.25 0.22 0.375 0.42 0.46 0.505 0.615 -
P/RPS 0.58 0.77 3.05 0.77 1.12 1.46 4.17 -73.18%
P/EPS 21.08 18.23 1,302.24 17.10 25.40 30.57 375.36 -85.36%
EY 4.74 5.49 0.08 5.85 3.94 3.27 0.27 576.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.71 0.76 0.85 0.94 1.14 -39.26%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 29/11/18 05/10/18 30/05/18 27/02/18 29/11/17 -
Price 0.30 0.245 0.275 0.34 0.44 0.515 0.535 -
P/RPS 0.69 0.85 2.23 0.62 1.07 1.49 3.63 -66.97%
P/EPS 25.30 20.30 954.97 13.84 24.29 31.17 326.53 -81.85%
EY 3.95 4.93 0.10 7.22 4.12 3.21 0.31 446.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.52 0.62 0.81 0.95 0.99 -24.47%

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