[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -105.46%
YoY- -123.05%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 80,150 413,665 323,130 213,767 96,392 424,149 299,018 -58.32%
PBT -404 52,885 45,916 31,066 12,132 79,661 59,908 -
Tax -1,566 -12,961 -12,905 -7,836 -3,115 -17,051 -8,827 -68.32%
NP -1,970 39,924 33,011 23,230 9,017 62,610 51,081 -
-
NP to SH -1,845 33,814 28,185 19,770 8,005 55,008 44,888 -
-
Tax Rate - 24.51% 28.11% 25.22% 25.68% 21.40% 14.73% -
Total Cost 82,120 373,741 290,119 190,537 87,375 361,539 247,937 -52.03%
-
Net Worth 421,281 437,144 436,380 431,576 422,873 427,194 416,521 0.75%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 4,010 16,079 4,019 8,039 4,019 24,119 12,059 -51.90%
Div Payout % 0.00% 47.55% 14.26% 40.67% 50.22% 43.85% 26.87% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 421,281 437,144 436,380 431,576 422,873 427,194 416,521 0.75%
NOSH 200,543 201,571 201,571 201,571 201,571 201,571 201,571 -0.33%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -2.46% 9.65% 10.22% 10.87% 9.35% 14.76% 17.08% -
ROE -0.44% 7.74% 6.46% 4.58% 1.89% 12.88% 10.78% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.97 205.81 160.77 106.35 47.96 211.02 148.77 -58.26%
EPS -0.92 16.82 14.02 9.84 3.98 27.37 22.33 -
DPS 2.00 8.00 2.00 4.00 2.00 12.00 6.00 -51.82%
NAPS 2.1007 2.1749 2.1711 2.1472 2.1039 2.1254 2.0723 0.90%
Adjusted Per Share Value based on latest NOSH - 200,543
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.97 206.27 161.13 106.59 48.07 211.50 149.10 -58.32%
EPS -0.92 16.86 14.05 9.86 3.99 27.43 22.38 -
DPS 2.00 8.02 2.00 4.01 2.00 12.03 6.01 -51.88%
NAPS 2.1007 2.1798 2.176 2.152 2.1086 2.1302 2.077 0.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.57 1.68 1.87 1.80 1.79 1.83 2.40 -
P/RPS 3.93 0.82 1.16 1.69 3.73 0.87 1.61 80.99%
P/EPS -170.65 9.99 13.34 18.30 44.94 6.69 10.75 -
EY -0.59 10.01 7.50 5.46 2.22 14.96 9.31 -
DY 1.27 4.76 1.07 2.22 1.12 6.56 2.50 -36.25%
P/NAPS 0.75 0.77 0.86 0.84 0.85 0.86 1.16 -25.16%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 27/05/24 29/02/24 30/11/23 25/08/23 29/05/23 -
Price 1.47 1.64 1.74 1.73 1.71 1.88 1.95 -
P/RPS 3.68 0.80 1.08 1.63 3.57 0.89 1.31 98.71%
P/EPS -159.78 9.75 12.41 17.59 42.94 6.87 8.73 -
EY -0.63 10.26 8.06 5.69 2.33 14.56 11.45 -
DY 1.36 4.88 1.15 2.31 1.17 6.38 3.08 -41.92%
P/NAPS 0.70 0.75 0.80 0.81 0.81 0.88 0.94 -17.79%

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