[BONIA] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -130.46%
YoY- -381.82%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 29,934 39,396 27,033 24,718 22,813 24,982 20,521 28.65%
PBT 2,378 2,881 1,457 -36 2,224 2,055 726 120.71%
Tax -1,083 -1,677 -401 36 -901 -848 -222 187.91%
NP 1,295 1,204 1,056 0 1,323 1,207 504 87.70%
-
NP to SH 1,295 1,204 1,056 -403 1,323 1,207 504 87.70%
-
Tax Rate 45.54% 58.21% 27.52% - 40.51% 41.27% 30.58% -
Total Cost 28,639 38,192 25,977 24,718 21,490 23,775 20,017 26.99%
-
Net Worth 50,673 50,399 48,799 47,482 41,129 44,345 43,390 10.90%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 50,673 50,399 48,799 47,482 41,129 44,345 43,390 10.90%
NOSH 40,217 40,000 39,999 39,900 34,274 33,342 33,377 13.24%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.33% 3.06% 3.91% 0.00% 5.80% 4.83% 2.46% -
ROE 2.56% 2.39% 2.16% -0.85% 3.22% 2.72% 1.16% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 74.43 98.49 67.58 61.95 66.56 74.93 61.48 13.60%
EPS 3.22 3.01 2.64 -1.01 3.86 3.62 1.51 65.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.22 1.19 1.20 1.33 1.30 -2.06%
Adjusted Per Share Value based on latest NOSH - 39,900
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.93 19.64 13.48 12.33 11.38 12.46 10.23 28.69%
EPS 0.65 0.60 0.53 -0.20 0.66 0.60 0.25 89.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2527 0.2513 0.2433 0.2368 0.2051 0.2211 0.2164 10.90%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.58 0.63 0.69 0.88 1.27 0.82 0.52 -
P/RPS 0.78 0.64 1.02 1.42 1.91 1.09 0.85 -5.57%
P/EPS 18.01 20.93 26.14 -87.13 32.90 22.65 34.44 -35.11%
EY 5.55 4.78 3.83 -1.15 3.04 4.41 2.90 54.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.57 0.74 1.06 0.62 0.40 9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 21/11/01 -
Price 0.58 0.62 0.67 0.86 0.89 0.82 0.57 -
P/RPS 0.78 0.63 0.99 1.39 1.34 1.09 0.93 -11.07%
P/EPS 18.01 20.60 25.38 -85.15 23.06 22.65 37.75 -38.97%
EY 5.55 4.85 3.94 -1.17 4.34 4.41 2.65 63.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.55 0.72 0.74 0.62 0.44 3.01%

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