[BONIA] QoQ Quarter Result on 30-Sep-2020 [#1]

Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 189.41%
YoY- 35.61%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 52,289 63,472 83,048 78,015 36,470 86,179 128,201 -45.03%
PBT 2,600 1,622 9,004 8,055 -8,778 -30 13,212 -66.20%
Tax -792 -1,252 -1,475 -1,600 204 -2,396 -3,484 -62.78%
NP 1,808 370 7,529 6,455 -8,574 -2,426 9,728 -67.46%
-
NP to SH -718 2,837 6,391 5,362 -5,997 -2,654 7,475 -
-
Tax Rate 30.46% 77.19% 16.38% 19.86% - - 26.37% -
Total Cost 50,481 63,102 75,519 71,560 45,044 88,605 118,473 -43.40%
-
Net Worth 364,564 357,645 374,132 367,812 367,584 372,274 380,856 -2.87%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 3,939 3,820 - - 3,942 - -
Div Payout % - 138.86% 59.77% - - 0.00% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 364,564 357,645 374,132 367,812 367,584 372,274 380,856 -2.87%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.46% 0.58% 9.07% 8.27% -23.51% -2.82% 7.59% -
ROE -0.20% 0.79% 1.71% 1.46% -1.63% -0.71% 1.96% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 26.02 32.22 43.48 40.73 18.52 43.72 64.95 -45.68%
EPS -0.36 1.44 3.35 2.80 -3.05 -1.35 3.79 -
DPS 0.00 2.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.8138 1.8157 1.9588 1.9205 1.8668 1.8887 1.9295 -4.04%
Adjusted Per Share Value based on latest NOSH - 201,571
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.94 31.49 41.20 38.70 18.09 42.75 63.60 -45.03%
EPS -0.36 1.41 3.17 2.66 -2.98 -1.32 3.71 -
DPS 0.00 1.95 1.90 0.00 0.00 1.96 0.00 -
NAPS 1.8086 1.7743 1.8561 1.8247 1.8236 1.8469 1.8894 -2.87%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.90 0.86 0.84 0.53 0.55 0.46 1.00 -
P/RPS 3.46 2.67 1.93 1.30 2.97 1.05 1.54 71.62%
P/EPS -251.94 59.71 25.10 18.93 -18.06 -34.16 26.41 -
EY -0.40 1.67 3.98 5.28 -5.54 -2.93 3.79 -
DY 0.00 2.33 2.38 0.00 0.00 4.35 0.00 -
P/NAPS 0.50 0.47 0.43 0.28 0.29 0.24 0.52 -2.58%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 31/05/21 25/02/21 30/11/20 26/08/20 24/06/20 26/02/20 -
Price 0.83 0.89 0.785 0.795 0.55 0.555 0.85 -
P/RPS 3.19 2.76 1.81 1.95 2.97 1.27 1.31 81.09%
P/EPS -232.35 61.79 23.46 28.40 -18.06 -41.22 22.45 -
EY -0.43 1.62 4.26 3.52 -5.54 -2.43 4.46 -
DY 0.00 2.25 2.55 0.00 0.00 3.60 0.00 -
P/NAPS 0.46 0.49 0.40 0.41 0.29 0.29 0.44 3.01%

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