[BONIA] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 36.88%
YoY- 48.51%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 118,884 153,385 129,701 171,882 137,181 159,834 162,433 -18.77%
PBT 2,651 12,331 10,690 20,250 13,760 8,561 8,519 -54.04%
Tax -925 -3,826 -3,726 -6,035 -4,046 -3,025 -2,801 -52.19%
NP 1,726 8,505 6,964 14,215 9,714 5,536 5,718 -54.96%
-
NP to SH 1,320 7,680 4,758 11,150 8,146 3,778 4,403 -55.17%
-
Tax Rate 34.89% 31.03% 34.86% 29.80% 29.40% 35.33% 32.88% -
Total Cost 117,158 144,880 122,737 157,667 127,467 154,298 156,715 -17.61%
-
Net Worth 435,051 435,195 427,332 428,224 419,398 404,215 400,272 5.70%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 435,051 435,195 427,332 428,224 419,398 404,215 400,272 5.70%
NOSH 806,287 806,287 806,287 807,971 806,534 808,431 800,545 0.47%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.45% 5.54% 5.37% 8.27% 7.08% 3.46% 3.52% -
ROE 0.30% 1.76% 1.11% 2.60% 1.94% 0.93% 1.10% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.76 19.03 16.09 21.27 17.01 19.77 20.29 -19.09%
EPS 0.16 0.95 0.59 1.38 1.01 0.47 0.55 -56.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.53 0.53 0.52 0.50 0.50 5.25%
Adjusted Per Share Value based on latest NOSH - 807,971
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.98 76.09 64.34 85.27 68.06 79.29 80.58 -18.76%
EPS 0.65 3.81 2.36 5.53 4.04 1.87 2.18 -55.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1583 2.159 2.12 2.1244 2.0806 2.0053 1.9858 5.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.615 0.615 0.665 0.58 0.60 0.57 0.645 -
P/RPS 4.17 3.23 4.13 2.73 3.53 2.88 3.18 19.78%
P/EPS 375.36 64.54 112.69 42.03 59.41 121.97 117.27 117.03%
EY 0.27 1.55 0.89 2.38 1.68 0.82 0.85 -53.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.25 1.09 1.15 1.14 1.29 -7.90%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 25/05/17 27/02/17 28/11/16 29/08/16 25/05/16 -
Price 0.535 0.565 0.655 0.655 0.555 0.56 0.565 -
P/RPS 3.63 2.97 4.07 3.08 3.26 2.83 2.78 19.44%
P/EPS 326.53 59.29 111.00 47.46 54.95 119.83 102.73 116.02%
EY 0.31 1.69 0.90 2.11 1.82 0.83 0.97 -53.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.05 1.24 1.24 1.07 1.12 1.13 -8.43%

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