[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 133.62%
YoY- 44.17%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 170,879 691,608 525,749 354,726 168,399 632,318 477,640 -49.57%
PBT 20,121 85,540 73,947 52,845 21,044 71,859 58,585 -50.92%
Tax -6,190 -24,950 -22,509 -16,385 -6,300 -24,291 -18,751 -52.20%
NP 13,931 60,590 51,438 36,460 14,744 47,568 39,834 -50.32%
-
NP to SH 12,958 55,123 46,206 33,223 14,221 41,348 36,070 -49.43%
-
Tax Rate 30.76% 29.17% 30.44% 31.01% 29.94% 33.80% 32.01% -
Total Cost 156,948 631,018 474,311 318,266 153,655 584,750 437,806 -49.50%
-
Net Worth 362,180 346,741 338,682 326,585 318,260 302,395 296,382 14.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 10,079 - - - 10,079 - -
Div Payout % - 18.29% - - - 24.38% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 362,180 346,741 338,682 326,585 318,260 302,395 296,382 14.28%
NOSH 804,844 806,375 201,596 201,595 201,430 201,597 201,621 151.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.15% 8.76% 9.78% 10.28% 8.76% 7.52% 8.34% -
ROE 3.58% 15.90% 13.64% 10.17% 4.47% 13.67% 12.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.23 85.77 260.79 175.96 83.60 313.65 236.90 -79.94%
EPS 1.61 6.84 22.92 16.48 7.06 5.13 17.89 -79.88%
DPS 0.00 1.25 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.45 0.43 1.68 1.62 1.58 1.50 1.47 -54.54%
Adjusted Per Share Value based on latest NOSH - 201,505
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 85.21 344.87 262.16 176.88 83.97 315.30 238.17 -49.57%
EPS 6.46 27.49 23.04 16.57 7.09 20.62 17.99 -49.44%
DPS 0.00 5.03 0.00 0.00 0.00 5.03 0.00 -
NAPS 1.806 1.729 1.6888 1.6285 1.587 1.5079 1.4779 14.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.12 5.35 4.40 3.75 2.98 2.40 1.98 -
P/RPS 5.28 6.24 1.69 2.13 3.56 0.77 0.84 240.21%
P/EPS 69.57 78.26 19.20 22.75 42.21 11.70 11.07 240.17%
EY 1.44 1.28 5.21 4.39 2.37 8.55 9.04 -70.58%
DY 0.00 0.23 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 2.49 12.44 2.62 2.31 1.89 1.60 1.35 50.34%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 28/05/14 25/02/14 22/11/13 30/08/13 27/05/13 -
Price 0.985 1.24 5.19 3.75 3.40 3.00 2.08 -
P/RPS 4.64 1.45 1.99 2.13 4.07 0.96 0.88 202.63%
P/EPS 61.18 18.14 22.64 22.75 48.16 14.63 11.63 202.16%
EY 1.63 5.51 4.42 4.39 2.08 6.84 8.60 -66.97%
DY 0.00 1.01 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 2.19 2.88 3.09 2.31 2.15 2.00 1.41 34.08%

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