[BONIA] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -41.36%
YoY- -68.84%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 171,882 137,181 159,834 162,433 178,460 164,711 148,306 10.28%
PBT 20,250 13,760 8,561 8,519 14,700 13,652 9,489 65.37%
Tax -6,035 -4,046 -3,025 -2,801 -5,709 -4,312 -3,134 54.47%
NP 14,215 9,714 5,536 5,718 8,991 9,340 6,355 70.61%
-
NP to SH 11,150 8,146 3,778 4,403 7,508 8,874 4,382 85.85%
-
Tax Rate 29.80% 29.40% 35.33% 32.88% 38.84% 31.59% 33.03% -
Total Cost 157,667 127,467 154,298 156,715 169,469 155,371 141,951 7.21%
-
Net Worth 428,224 419,398 404,215 400,272 403,655 403,363 387,868 6.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 10,100 -
Div Payout % - - - - - - 230.51% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 428,224 419,398 404,215 400,272 403,655 403,363 387,868 6.78%
NOSH 807,971 806,534 808,431 800,545 807,311 806,727 808,059 -0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.27% 7.08% 3.46% 3.52% 5.04% 5.67% 4.29% -
ROE 2.60% 1.94% 0.93% 1.10% 1.86% 2.20% 1.13% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.27 17.01 19.77 20.29 22.11 20.42 18.35 10.29%
EPS 1.38 1.01 0.47 0.55 0.93 1.10 0.54 86.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.53 0.52 0.50 0.50 0.50 0.50 0.48 6.79%
Adjusted Per Share Value based on latest NOSH - 800,545
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 85.27 68.06 79.29 80.58 88.53 81.71 73.57 10.28%
EPS 5.53 4.04 1.87 2.18 3.72 4.40 2.17 86.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.01 -
NAPS 2.1244 2.0806 2.0053 1.9858 2.0025 2.0011 1.9242 6.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.58 0.60 0.57 0.645 0.705 0.73 0.95 -
P/RPS 2.73 3.53 2.88 3.18 3.19 3.58 5.18 -34.62%
P/EPS 42.03 59.41 121.97 117.27 75.81 66.36 175.18 -61.22%
EY 2.38 1.68 0.82 0.85 1.32 1.51 0.57 158.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/NAPS 1.09 1.15 1.14 1.29 1.41 1.46 1.98 -32.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 25/05/16 25/02/16 26/11/15 28/08/15 -
Price 0.655 0.555 0.56 0.565 0.665 0.70 0.705 -
P/RPS 3.08 3.26 2.83 2.78 3.01 3.43 3.84 -13.61%
P/EPS 47.46 54.95 119.83 102.73 71.51 63.64 130.01 -48.76%
EY 2.11 1.82 0.83 0.97 1.40 1.57 0.77 95.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 1.24 1.07 1.12 1.13 1.33 1.40 1.47 -10.67%

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