[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -79.17%
YoY- -57.82%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 93,035 68,317 45,504 20,521 82,381 64,577 44,159 64.56%
PBT 4,969 5,005 2,781 726 4,233 3,758 3,396 28.97%
Tax -2,338 -1,971 -1,070 -222 -1,813 -1,481 -1,400 40.89%
NP 2,631 3,034 1,711 504 2,420 2,277 1,996 20.27%
-
NP to SH 2,631 3,034 1,711 504 2,420 2,277 1,996 20.27%
-
Tax Rate 47.05% 39.38% 38.48% 30.58% 42.83% 39.41% 41.22% -
Total Cost 90,404 65,283 43,793 20,017 79,961 62,300 42,163 66.51%
-
Net Worth 41,969 40,141 44,272 43,390 42,607 44,274 43,985 -3.08%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - 1,664 - - -
Div Payout % - - - - 68.78% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 41,969 40,141 44,272 43,390 42,607 44,274 43,985 -3.08%
NOSH 35,268 33,450 33,287 33,377 33,287 33,289 33,322 3.86%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.83% 4.44% 3.76% 2.46% 2.94% 3.53% 4.52% -
ROE 6.27% 7.56% 3.86% 1.16% 5.68% 5.14% 4.54% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 263.79 204.23 136.70 61.48 247.48 193.99 132.52 58.44%
EPS 7.46 9.07 5.14 1.51 7.27 6.84 5.99 15.80%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.19 1.20 1.33 1.30 1.28 1.33 1.32 -6.69%
Adjusted Per Share Value based on latest NOSH - 33,377
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 46.15 33.89 22.57 10.18 40.87 32.04 21.91 64.54%
EPS 1.31 1.51 0.85 0.25 1.20 1.13 0.99 20.59%
DPS 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.2082 0.1991 0.2196 0.2153 0.2114 0.2196 0.2182 -3.08%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.88 1.27 0.82 0.52 0.47 0.47 0.73 -
P/RPS 0.33 0.62 0.60 0.85 0.19 0.24 0.55 -28.92%
P/EPS 11.80 14.00 15.95 34.44 6.46 6.87 12.19 -2.15%
EY 8.48 7.14 6.27 2.90 15.47 14.55 8.21 2.18%
DY 0.00 0.00 0.00 0.00 10.64 0.00 0.00 -
P/NAPS 0.74 1.06 0.62 0.40 0.37 0.35 0.55 21.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 04/07/02 26/02/02 21/11/01 27/08/01 04/07/01 26/02/01 -
Price 0.86 0.89 0.82 0.57 0.55 0.52 0.52 -
P/RPS 0.33 0.44 0.60 0.93 0.22 0.27 0.39 -10.56%
P/EPS 11.53 9.81 15.95 37.75 7.57 7.60 8.68 20.90%
EY 8.67 10.19 6.27 2.65 13.22 13.15 11.52 -17.30%
DY 0.00 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.72 0.74 0.62 0.44 0.43 0.39 0.39 50.66%

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