[BONIA] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 45.32%
YoY- -8.88%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 148,306 195,010 181,134 170,879 165,859 171,023 186,327 -14.14%
PBT 9,489 22,413 20,683 20,121 11,593 21,102 31,801 -55.44%
Tax -3,134 -6,795 -5,791 -6,190 -2,441 -6,124 -10,085 -54.21%
NP 6,355 15,618 14,892 13,931 9,152 14,978 21,716 -56.02%
-
NP to SH 4,382 14,129 13,855 12,958 8,917 12,983 19,002 -62.49%
-
Tax Rate 33.03% 30.32% 28.00% 30.76% 21.06% 29.02% 31.71% -
Total Cost 141,951 179,392 166,242 156,948 156,707 156,045 164,611 -9.42%
-
Net Worth 387,868 379,464 362,485 362,180 1,386,863 338,686 326,439 12.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,100 - - - 10,078 - - -
Div Payout % 230.51% - - - 113.03% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 387,868 379,464 362,485 362,180 1,386,863 338,686 326,439 12.21%
NOSH 808,059 807,371 805,523 804,844 806,315 201,599 201,505 153.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.29% 8.01% 8.22% 8.15% 5.52% 8.76% 11.65% -
ROE 1.13% 3.72% 3.82% 3.58% 0.64% 3.83% 5.82% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.35 24.15 22.49 21.23 20.57 84.83 92.47 -66.07%
EPS 0.54 1.75 1.72 1.61 1.11 6.44 9.43 -85.22%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.48 0.47 0.45 0.45 1.72 1.68 1.62 -55.65%
Adjusted Per Share Value based on latest NOSH - 804,844
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.57 96.74 89.86 84.77 82.28 84.84 92.44 -14.15%
EPS 2.17 7.01 6.87 6.43 4.42 6.44 9.43 -62.54%
DPS 5.01 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.9242 1.8825 1.7983 1.7968 6.8802 1.6802 1.6195 12.21%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.95 1.11 0.955 1.12 5.35 4.40 3.75 -
P/RPS 5.18 4.60 4.25 5.28 26.01 5.19 4.06 17.68%
P/EPS 175.18 63.43 55.52 69.57 483.77 68.32 39.77 169.44%
EY 0.57 1.58 1.80 1.44 0.21 1.46 2.51 -62.87%
DY 1.32 0.00 0.00 0.00 0.23 0.00 0.00 -
P/NAPS 1.98 2.36 2.12 2.49 3.11 2.62 2.31 -9.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 26/05/15 25/02/15 27/11/14 28/08/14 28/05/14 25/02/14 -
Price 0.705 1.06 0.975 0.985 1.24 5.19 3.75 -
P/RPS 3.84 4.39 4.34 4.64 6.03 6.12 4.06 -3.65%
P/EPS 130.01 60.57 56.69 61.18 112.13 80.59 39.77 120.74%
EY 0.77 1.65 1.76 1.63 0.89 1.24 2.51 -54.61%
DY 1.77 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 1.47 2.26 2.17 2.19 0.72 3.09 2.31 -26.07%

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