[BONIA] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 193.8%
YoY- 7.48%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 44,392 36,264 41,590 28,252 22,833 29,934 39,396 8.29%
PBT 4,432 3,222 3,190 1,611 -851 2,378 2,881 33.29%
Tax -1,967 -1,435 -1,075 -476 -359 -1,083 -1,677 11.23%
NP 2,465 1,787 2,115 1,135 -1,210 1,295 1,204 61.30%
-
NP to SH 2,465 1,787 2,115 1,135 -1,210 1,295 1,204 61.30%
-
Tax Rate 44.38% 44.54% 33.70% 29.55% - 45.54% 58.21% -
Total Cost 41,927 34,477 39,475 27,117 24,043 28,639 38,192 6.42%
-
Net Worth 56,573 54,176 53,682 50,893 49,844 50,673 50,399 8.01%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,020 - - - 2,009 - - -
Div Payout % 81.97% - - - 0.00% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 56,573 54,176 53,682 50,893 49,844 50,673 50,399 8.01%
NOSH 40,409 40,429 40,362 40,391 40,196 40,217 40,000 0.68%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.55% 4.93% 5.09% 4.02% -5.30% 4.33% 3.06% -
ROE 4.36% 3.30% 3.94% 2.23% -2.43% 2.56% 2.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 109.85 89.70 103.04 69.95 56.80 74.43 98.49 7.55%
EPS 6.10 4.42 5.24 2.81 -3.01 3.22 3.01 60.21%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.40 1.34 1.33 1.26 1.24 1.26 1.26 7.28%
Adjusted Per Share Value based on latest NOSH - 40,391
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.02 17.99 20.63 14.02 11.33 14.85 19.54 8.29%
EPS 1.22 0.89 1.05 0.56 -0.60 0.64 0.60 60.56%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2807 0.2688 0.2663 0.2525 0.2473 0.2514 0.25 8.03%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.68 0.70 0.65 0.70 0.58 0.63 -
P/RPS 0.56 0.76 0.68 0.93 1.23 0.78 0.64 -8.52%
P/EPS 10.16 15.38 13.36 23.13 -23.25 18.01 20.93 -38.26%
EY 9.84 6.50 7.49 4.32 -4.30 5.55 4.78 61.89%
DY 8.06 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.44 0.51 0.53 0.52 0.56 0.46 0.50 -8.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 18/05/04 18/02/04 18/11/03 22/08/03 19/05/03 24/02/03 -
Price 0.56 0.57 0.71 0.69 0.75 0.58 0.62 -
P/RPS 0.51 0.64 0.69 0.99 1.32 0.78 0.63 -13.15%
P/EPS 9.18 12.90 13.55 24.56 -24.92 18.01 20.60 -41.68%
EY 10.89 7.75 7.38 4.07 -4.01 5.55 4.85 71.55%
DY 8.93 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.40 0.43 0.53 0.55 0.60 0.46 0.49 -12.66%

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