[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 908.33%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 99,185 440,421 329,813 279,228 118,884 613,160 390,789 -59.87%
PBT 2,116 29,940 23,753 23,951 2,651 56,168 39,963 -85.87%
Tax -853 -5,040 -4,949 -7,405 -925 -16,770 -9,070 -79.28%
NP 1,263 24,900 18,804 16,546 1,726 39,398 30,893 -88.10%
-
NP to SH 232 19,785 14,592 13,310 1,320 31,734 24,054 -95.45%
-
Tax Rate 40.31% 16.83% 20.84% 30.92% 34.89% 29.86% 22.70% -
Total Cost 97,922 415,521 311,009 262,682 117,158 573,762 359,896 -57.97%
-
Net Worth 426,995 443,108 435,051 435,051 435,051 435,195 427,332 -0.05%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 426,995 443,108 435,051 435,051 435,051 435,195 427,332 -0.05%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 806,287 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.27% 5.65% 5.70% 5.93% 1.45% 6.43% 7.91% -
ROE 0.05% 4.47% 3.35% 3.06% 0.30% 7.29% 5.63% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.31 54.67 40.94 34.66 14.76 76.08 48.47 -59.86%
EPS 0.02 2.45 1.81 1.65 0.16 3.94 2.98 -96.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.54 0.54 0.54 0.54 0.53 0.00%
Adjusted Per Share Value based on latest NOSH - 806,287
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.21 218.49 163.62 138.53 58.98 304.19 193.87 -59.87%
EPS 0.12 9.82 7.24 6.60 0.65 15.74 11.93 -95.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1183 2.1983 2.1583 2.1583 2.1583 2.159 2.12 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.375 0.42 0.46 0.505 0.615 0.615 0.665 -
P/RPS 3.05 0.77 1.12 1.46 4.17 0.81 1.37 70.41%
P/EPS 1,302.24 17.10 25.40 30.57 375.36 15.62 22.29 1401.91%
EY 0.08 5.85 3.94 3.27 0.27 6.40 4.49 -93.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.85 0.94 1.14 1.14 1.25 -31.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 05/10/18 30/05/18 27/02/18 29/11/17 30/08/17 25/05/17 -
Price 0.275 0.34 0.44 0.515 0.535 0.565 0.655 -
P/RPS 2.23 0.62 1.07 1.49 3.63 0.74 1.35 39.69%
P/EPS 954.97 13.84 24.29 31.17 326.53 14.35 21.96 1133.79%
EY 0.10 7.22 4.12 3.21 0.31 6.97 4.55 -92.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.81 0.95 0.99 1.05 1.24 -43.94%

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