[BONIA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
04-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 77.32%
YoY- 33.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 66,429 27,033 93,035 68,317 45,504 20,521 82,381 -13.33%
PBT 4,338 1,457 4,969 5,005 2,781 726 4,233 1.64%
Tax -2,078 -401 -2,338 -1,971 -1,070 -222 -1,813 9.49%
NP 2,260 1,056 2,631 3,034 1,711 504 2,420 -4.44%
-
NP to SH 2,260 1,056 2,631 3,034 1,711 504 2,420 -4.44%
-
Tax Rate 47.90% 27.52% 47.05% 39.38% 38.48% 30.58% 42.83% -
Total Cost 64,169 25,977 90,404 65,283 43,793 20,017 79,961 -13.60%
-
Net Worth 50,399 48,799 41,969 40,141 44,272 43,390 42,607 11.81%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 1,664 -
Div Payout % - - - - - - 68.78% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 50,399 48,799 41,969 40,141 44,272 43,390 42,607 11.81%
NOSH 39,999 39,999 35,268 33,450 33,287 33,377 33,287 12.98%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.40% 3.91% 2.83% 4.44% 3.76% 2.46% 2.94% -
ROE 4.48% 2.16% 6.27% 7.56% 3.86% 1.16% 5.68% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 166.07 67.58 263.79 204.23 136.70 61.48 247.48 -23.29%
EPS 5.65 2.64 7.46 9.07 5.14 1.51 7.27 -15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.26 1.22 1.19 1.20 1.33 1.30 1.28 -1.04%
Adjusted Per Share Value based on latest NOSH - 34,274
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 32.96 13.41 46.15 33.89 22.57 10.18 40.87 -13.32%
EPS 1.12 0.52 1.31 1.51 0.85 0.25 1.20 -4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.25 0.2421 0.2082 0.1991 0.2196 0.2153 0.2114 11.79%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.63 0.69 0.88 1.27 0.82 0.52 0.47 -
P/RPS 0.38 1.02 0.33 0.62 0.60 0.85 0.19 58.53%
P/EPS 11.15 26.14 11.80 14.00 15.95 34.44 6.46 43.74%
EY 8.97 3.83 8.48 7.14 6.27 2.90 15.47 -30.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.64 -
P/NAPS 0.50 0.57 0.74 1.06 0.62 0.40 0.37 22.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 21/11/01 27/08/01 -
Price 0.62 0.67 0.86 0.89 0.82 0.57 0.55 -
P/RPS 0.37 0.99 0.33 0.44 0.60 0.93 0.22 41.28%
P/EPS 10.97 25.38 11.53 9.81 15.95 37.75 7.57 27.97%
EY 9.11 3.94 8.67 10.19 6.27 2.65 13.22 -21.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.49 0.55 0.72 0.74 0.62 0.44 0.43 9.07%

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