[BONIA] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -55.61%
YoY- 206.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 102,200 42,848 52,289 63,472 83,048 78,015 36,470 98.39%
PBT 22,464 -2,664 2,600 1,622 9,004 8,055 -8,778 -
Tax 623 -2,351 -792 -1,252 -1,475 -1,600 204 110.06%
NP 23,087 -5,015 1,808 370 7,529 6,455 -8,574 -
-
NP to SH 19,428 -4,841 -718 2,837 6,391 5,362 -5,997 -
-
Tax Rate -2.77% - 30.46% 77.19% 16.38% 19.86% - -
Total Cost 79,113 47,863 50,481 63,102 75,519 71,560 45,044 45.42%
-
Net Worth 375,137 359,620 364,564 357,645 374,132 367,812 367,584 1.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,029 4,019 - 3,939 3,820 - - -
Div Payout % 31.04% 0.00% - 138.86% 59.77% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 375,137 359,620 364,564 357,645 374,132 367,812 367,584 1.36%
NOSH 201,571 201,571 201,571 201,571 201,571 201,571 201,571 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 22.59% -11.70% 3.46% 0.58% 9.07% 8.27% -23.51% -
ROE 5.18% -1.35% -0.20% 0.79% 1.71% 1.46% -1.63% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.85 21.32 26.02 32.22 43.48 40.73 18.52 95.71%
EPS 9.66 -2.41 -0.36 1.44 3.35 2.80 -3.05 -
DPS 3.00 2.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.8664 1.7892 1.8138 1.8157 1.9588 1.9205 1.8668 -0.01%
Adjusted Per Share Value based on latest NOSH - 201,571
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.70 21.26 25.94 31.49 41.20 38.70 18.09 98.41%
EPS 9.64 -2.40 -0.36 1.41 3.17 2.66 -2.98 -
DPS 2.99 1.99 0.00 1.95 1.90 0.00 0.00 -
NAPS 1.8611 1.7841 1.8086 1.7743 1.8561 1.8247 1.8236 1.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.965 0.855 0.90 0.86 0.84 0.53 0.55 -
P/RPS 1.90 4.01 3.46 2.67 1.93 1.30 2.97 -25.69%
P/EPS 9.98 -35.50 -251.94 59.71 25.10 18.93 -18.06 -
EY 10.02 -2.82 -0.40 1.67 3.98 5.28 -5.54 -
DY 3.11 2.34 0.00 2.33 2.38 0.00 0.00 -
P/NAPS 0.52 0.48 0.50 0.47 0.43 0.28 0.29 47.43%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 28/09/21 31/05/21 25/02/21 30/11/20 26/08/20 -
Price 2.04 0.82 0.83 0.89 0.785 0.795 0.55 -
P/RPS 4.01 3.85 3.19 2.76 1.81 1.95 2.97 22.09%
P/EPS 21.11 -34.05 -232.35 61.79 23.46 28.40 -18.06 -
EY 4.74 -2.94 -0.43 1.62 4.26 3.52 -5.54 -
DY 1.47 2.44 0.00 2.25 2.55 0.00 0.00 -
P/NAPS 1.09 0.46 0.46 0.49 0.40 0.41 0.29 141.15%

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