[BONIA] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 102.51%
YoY- -31.52%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 159,834 162,433 178,460 164,711 148,306 195,010 181,134 -8.00%
PBT 8,561 8,519 14,700 13,652 9,489 22,413 20,683 -44.48%
Tax -3,025 -2,801 -5,709 -4,312 -3,134 -6,795 -5,791 -35.16%
NP 5,536 5,718 8,991 9,340 6,355 15,618 14,892 -48.33%
-
NP to SH 3,778 4,403 7,508 8,874 4,382 14,129 13,855 -57.98%
-
Tax Rate 35.33% 32.88% 38.84% 31.59% 33.03% 30.32% 28.00% -
Total Cost 154,298 156,715 169,469 155,371 141,951 179,392 166,242 -4.85%
-
Net Worth 404,215 400,272 403,655 403,363 387,868 379,464 362,485 7.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - 10,100 - - -
Div Payout % - - - - 230.51% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 404,215 400,272 403,655 403,363 387,868 379,464 362,485 7.54%
NOSH 808,431 800,545 807,311 806,727 808,059 807,371 805,523 0.24%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.46% 3.52% 5.04% 5.67% 4.29% 8.01% 8.22% -
ROE 0.93% 1.10% 1.86% 2.20% 1.13% 3.72% 3.82% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.77 20.29 22.11 20.42 18.35 24.15 22.49 -8.24%
EPS 0.47 0.55 0.93 1.10 0.54 1.75 1.72 -57.92%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.50 0.48 0.47 0.45 7.28%
Adjusted Per Share Value based on latest NOSH - 806,727
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 79.70 81.00 88.99 82.13 73.95 97.24 90.32 -8.00%
EPS 1.88 2.20 3.74 4.42 2.19 7.05 6.91 -58.04%
DPS 0.00 0.00 0.00 0.00 5.04 0.00 0.00 -
NAPS 2.0156 1.9959 2.0128 2.0114 1.9341 1.8922 1.8075 7.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.57 0.645 0.705 0.73 0.95 1.11 0.955 -
P/RPS 2.88 3.18 3.19 3.58 5.18 4.60 4.25 -22.86%
P/EPS 121.97 117.27 75.81 66.36 175.18 63.43 55.52 69.07%
EY 0.82 0.85 1.32 1.51 0.57 1.58 1.80 -40.82%
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 1.14 1.29 1.41 1.46 1.98 2.36 2.12 -33.89%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 25/02/16 26/11/15 28/08/15 26/05/15 25/02/15 -
Price 0.56 0.565 0.665 0.70 0.705 1.06 0.975 -
P/RPS 2.83 2.78 3.01 3.43 3.84 4.39 4.34 -24.82%
P/EPS 119.83 102.73 71.51 63.64 130.01 60.57 56.69 64.77%
EY 0.83 0.97 1.40 1.57 0.77 1.65 1.76 -39.44%
DY 0.00 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 1.12 1.13 1.33 1.40 1.47 2.26 2.17 -35.68%

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