[BONIA] QoQ Quarter Result on 30-Sep-2017 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -82.81%
YoY- -83.8%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 110,662 104,224 160,344 118,884 153,385 129,701 171,882 -25.49%
PBT 5,561 2,681 21,300 2,651 12,331 10,690 20,250 -57.85%
Tax 535 -423 -6,480 -925 -3,826 -3,726 -6,035 -
NP 6,096 2,258 14,820 1,726 8,505 6,964 14,215 -43.22%
-
NP to SH 5,193 1,282 11,990 1,320 7,680 4,758 11,150 -39.99%
-
Tax Rate -9.62% 15.78% 30.42% 34.89% 31.03% 34.86% 29.80% -
Total Cost 104,566 101,966 145,524 117,158 144,880 122,737 157,667 -24.00%
-
Net Worth 443,108 435,051 435,051 435,051 435,195 427,332 428,224 2.31%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 443,108 435,051 435,051 435,051 435,195 427,332 428,224 2.31%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 807,971 -0.13%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.51% 2.17% 9.24% 1.45% 5.54% 5.37% 8.27% -
ROE 1.17% 0.29% 2.76% 0.30% 1.76% 1.11% 2.60% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.74 12.94 19.90 14.76 19.03 16.09 21.27 -25.33%
EPS 0.65 0.16 1.49 0.16 0.95 0.59 1.38 -39.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.54 0.54 0.54 0.53 0.53 2.50%
Adjusted Per Share Value based on latest NOSH - 806,287
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 55.18 51.97 79.95 59.28 76.48 64.67 85.71 -25.50%
EPS 2.59 0.64 5.98 0.66 3.83 2.37 5.56 -39.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2095 2.1694 2.1694 2.1694 2.1701 2.1309 2.1353 2.30%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.42 0.46 0.505 0.615 0.615 0.665 0.58 -
P/RPS 3.06 3.56 2.54 4.17 3.23 4.13 2.73 7.92%
P/EPS 65.16 289.08 33.93 375.36 64.54 112.69 42.03 34.05%
EY 1.53 0.35 2.95 0.27 1.55 0.89 2.38 -25.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.94 1.14 1.14 1.25 1.09 -21.42%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 05/10/18 30/05/18 27/02/18 29/11/17 30/08/17 25/05/17 27/02/17 -
Price 0.34 0.44 0.515 0.535 0.565 0.655 0.655 -
P/RPS 2.48 3.40 2.59 3.63 2.97 4.07 3.08 -13.48%
P/EPS 52.75 276.51 34.60 326.53 59.29 111.00 47.46 7.31%
EY 1.90 0.36 2.89 0.31 1.69 0.90 2.11 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.95 0.99 1.05 1.24 1.24 -37.08%

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