[BONIA] QoQ Quarter Result on 30-Jun-2015 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -68.99%
YoY- -50.86%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 162,433 178,460 164,711 148,306 195,010 181,134 170,879 -3.31%
PBT 8,519 14,700 13,652 9,489 22,413 20,683 20,121 -43.58%
Tax -2,801 -5,709 -4,312 -3,134 -6,795 -5,791 -6,190 -41.03%
NP 5,718 8,991 9,340 6,355 15,618 14,892 13,931 -44.74%
-
NP to SH 4,403 7,508 8,874 4,382 14,129 13,855 12,958 -51.27%
-
Tax Rate 32.88% 38.84% 31.59% 33.03% 30.32% 28.00% 30.76% -
Total Cost 156,715 169,469 155,371 141,951 179,392 166,242 156,948 -0.09%
-
Net Worth 400,272 403,655 403,363 387,868 379,464 362,485 362,180 6.88%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 10,100 - - - -
Div Payout % - - - 230.51% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 400,272 403,655 403,363 387,868 379,464 362,485 362,180 6.88%
NOSH 800,545 807,311 806,727 808,059 807,371 805,523 804,844 -0.35%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.52% 5.04% 5.67% 4.29% 8.01% 8.22% 8.15% -
ROE 1.10% 1.86% 2.20% 1.13% 3.72% 3.82% 3.58% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.29 22.11 20.42 18.35 24.15 22.49 21.23 -2.97%
EPS 0.55 0.93 1.10 0.54 1.75 1.72 1.61 -51.10%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.48 0.47 0.45 0.45 7.26%
Adjusted Per Share Value based on latest NOSH - 808,059
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 80.58 88.53 81.71 73.57 96.74 89.86 84.77 -3.31%
EPS 2.18 3.72 4.40 2.17 7.01 6.87 6.43 -51.34%
DPS 0.00 0.00 0.00 5.01 0.00 0.00 0.00 -
NAPS 1.9858 2.0025 2.0011 1.9242 1.8825 1.7983 1.7968 6.88%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.645 0.705 0.73 0.95 1.11 0.955 1.12 -
P/RPS 3.18 3.19 3.58 5.18 4.60 4.25 5.28 -28.66%
P/EPS 117.27 75.81 66.36 175.18 63.43 55.52 69.57 41.59%
EY 0.85 1.32 1.51 0.57 1.58 1.80 1.44 -29.61%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 1.29 1.41 1.46 1.98 2.36 2.12 2.49 -35.46%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 26/11/15 28/08/15 26/05/15 25/02/15 27/11/14 -
Price 0.565 0.665 0.70 0.705 1.06 0.975 0.985 -
P/RPS 2.78 3.01 3.43 3.84 4.39 4.34 4.64 -28.90%
P/EPS 102.73 71.51 63.64 130.01 60.57 56.69 61.18 41.22%
EY 0.97 1.40 1.57 0.77 1.65 1.76 1.63 -29.22%
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 1.13 1.33 1.40 1.47 2.26 2.17 2.19 -35.64%

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