[BONIA] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
04-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 9.61%
YoY- 372.5%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 39,396 27,033 24,718 22,813 24,982 20,521 17,804 69.56%
PBT 2,881 1,457 -36 2,224 2,055 726 475 231.49%
Tax -1,677 -401 36 -901 -848 -222 -332 193.52%
NP 1,204 1,056 0 1,323 1,207 504 143 312.26%
-
NP to SH 1,204 1,056 -403 1,323 1,207 504 143 312.26%
-
Tax Rate 58.21% 27.52% - 40.51% 41.27% 30.58% 69.89% -
Total Cost 38,192 25,977 24,718 21,490 23,775 20,017 17,661 66.99%
-
Net Worth 50,399 48,799 47,482 41,129 44,345 43,390 42,567 11.88%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 1,662 -
Div Payout % - - - - - - 1,162.79% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 50,399 48,799 47,482 41,129 44,345 43,390 42,567 11.88%
NOSH 40,000 39,999 39,900 34,274 33,342 33,377 33,255 13.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.06% 3.91% 0.00% 5.80% 4.83% 2.46% 0.80% -
ROE 2.39% 2.16% -0.85% 3.22% 2.72% 1.16% 0.34% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 98.49 67.58 61.95 66.56 74.93 61.48 53.54 49.96%
EPS 3.01 2.64 -1.01 3.86 3.62 1.51 0.43 264.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.26 1.22 1.19 1.20 1.33 1.30 1.28 -1.04%
Adjusted Per Share Value based on latest NOSH - 34,274
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 19.64 13.48 12.33 11.38 12.46 10.23 8.88 69.50%
EPS 0.60 0.53 -0.20 0.66 0.60 0.25 0.07 317.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.2513 0.2433 0.2368 0.2051 0.2211 0.2164 0.2123 11.86%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.63 0.69 0.88 1.27 0.82 0.52 0.47 -
P/RPS 0.64 1.02 1.42 1.91 1.09 0.85 0.88 -19.08%
P/EPS 20.93 26.14 -87.13 32.90 22.65 34.44 109.30 -66.67%
EY 4.78 3.83 -1.15 3.04 4.41 2.90 0.91 201.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.64 -
P/NAPS 0.50 0.57 0.74 1.06 0.62 0.40 0.37 22.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 21/11/01 27/08/01 -
Price 0.62 0.67 0.86 0.89 0.82 0.57 0.55 -
P/RPS 0.63 0.99 1.39 1.34 1.09 0.93 1.03 -27.87%
P/EPS 20.60 25.38 -85.15 23.06 22.65 37.75 127.91 -70.30%
EY 4.85 3.94 -1.17 4.34 4.41 2.65 0.78 237.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.49 0.55 0.72 0.74 0.62 0.44 0.43 9.07%

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