[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 114.02%
YoY- 32.09%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 28,252 119,196 96,363 66,429 27,033 93,035 68,317 -44.46%
PBT 1,611 5,865 6,716 4,338 1,457 4,969 5,005 -53.00%
Tax -476 -3,520 -3,161 -2,078 -401 -2,338 -1,971 -61.18%
NP 1,135 2,345 3,555 2,260 1,056 2,631 3,034 -48.05%
-
NP to SH 1,135 2,345 3,555 2,260 1,056 2,631 3,034 -48.05%
-
Tax Rate 29.55% 60.02% 47.07% 47.90% 27.52% 47.05% 39.38% -
Total Cost 27,117 116,851 92,808 64,169 25,977 90,404 65,283 -44.29%
-
Net Worth 50,893 49,796 50,499 50,399 48,799 41,969 40,141 17.12%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 2,007 - - - - - -
Div Payout % - 85.63% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 50,893 49,796 50,499 50,399 48,799 41,969 40,141 17.12%
NOSH 40,391 40,158 40,078 39,999 39,999 35,268 33,450 13.38%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.02% 1.97% 3.69% 3.40% 3.91% 2.83% 4.44% -
ROE 2.23% 4.71% 7.04% 4.48% 2.16% 6.27% 7.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 69.95 296.81 240.43 166.07 67.58 263.79 204.23 -51.01%
EPS 2.81 5.84 8.87 5.65 2.64 7.46 9.07 -54.18%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.24 1.26 1.26 1.22 1.19 1.20 3.30%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.02 59.13 47.81 32.96 13.41 46.15 33.89 -44.44%
EPS 0.56 1.16 1.76 1.12 0.52 1.31 1.51 -48.35%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2525 0.247 0.2505 0.25 0.2421 0.2082 0.1991 17.14%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.65 0.70 0.58 0.63 0.69 0.88 1.27 -
P/RPS 0.93 0.24 0.24 0.38 1.02 0.33 0.62 31.00%
P/EPS 23.13 11.99 6.54 11.15 26.14 11.80 14.00 39.71%
EY 4.32 8.34 15.29 8.97 3.83 8.48 7.14 -28.44%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.46 0.50 0.57 0.74 1.06 -37.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 22/08/03 19/05/03 24/02/03 27/11/02 23/08/02 04/07/02 -
Price 0.69 0.75 0.58 0.62 0.67 0.86 0.89 -
P/RPS 0.99 0.25 0.24 0.37 0.99 0.33 0.44 71.62%
P/EPS 24.56 12.84 6.54 10.97 25.38 11.53 9.81 84.27%
EY 4.07 7.79 15.29 9.11 3.94 8.67 10.19 -45.73%
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.46 0.49 0.55 0.72 0.74 -17.93%

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