[BONIA] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -28.57%
YoY- -53.46%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 93,033 86,120 83,725 82,131 82,381 83,648 82,245 8.58%
PBT 4,969 5,480 3,617 3,164 4,232 3,636 5,410 -5.52%
Tax -2,168 -2,303 -1,483 -1,436 -1,813 -1,271 -1,979 6.28%
NP 2,801 3,177 2,134 1,728 2,419 2,365 3,431 -12.68%
-
NP to SH 2,801 3,177 2,134 1,728 2,419 2,365 3,431 -12.68%
-
Tax Rate 43.63% 42.03% 41.00% 45.39% 42.84% 34.96% 36.58% -
Total Cost 90,232 82,943 81,591 80,403 79,962 81,283 78,814 9.46%
-
Net Worth 47,482 41,129 44,345 43,390 42,567 44,491 43,872 5.42%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 1,662 1,662 1,662 1,662 988 988 -
Div Payout % - 52.34% 77.92% 96.23% 68.74% 41.81% 28.82% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 47,482 41,129 44,345 43,390 42,567 44,491 43,872 5.42%
NOSH 39,900 34,274 33,342 33,377 33,255 33,452 33,236 12.99%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.01% 3.69% 2.55% 2.10% 2.94% 2.83% 4.17% -
ROE 5.90% 7.72% 4.81% 3.98% 5.68% 5.32% 7.82% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 233.16 251.26 251.11 246.07 247.72 250.05 247.45 -3.89%
EPS 7.02 9.27 6.40 5.18 7.27 7.07 10.32 -22.70%
DPS 0.00 4.85 5.00 5.00 5.00 3.00 3.00 -
NAPS 1.19 1.20 1.33 1.30 1.28 1.33 1.32 -6.69%
Adjusted Per Share Value based on latest NOSH - 33,377
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 46.15 42.72 41.54 40.75 40.87 41.50 40.80 8.58%
EPS 1.39 1.58 1.06 0.86 1.20 1.17 1.70 -12.59%
DPS 0.00 0.82 0.82 0.82 0.82 0.49 0.49 -
NAPS 0.2356 0.204 0.22 0.2153 0.2112 0.2207 0.2177 5.42%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.88 1.27 0.82 0.52 0.47 0.47 0.73 -
P/RPS 0.38 0.51 0.33 0.21 0.19 0.19 0.30 17.11%
P/EPS 12.54 13.70 12.81 10.04 6.46 6.65 7.07 46.68%
EY 7.98 7.30 7.81 9.96 15.48 15.04 14.14 -31.77%
DY 0.00 3.82 6.10 9.62 10.64 6.38 4.11 -
P/NAPS 0.74 1.06 0.62 0.40 0.37 0.35 0.55 21.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 04/07/02 26/02/02 21/11/01 27/08/01 04/07/01 26/02/01 -
Price 0.86 0.89 0.82 0.57 0.55 0.52 0.52 -
P/RPS 0.37 0.35 0.33 0.23 0.22 0.21 0.21 46.02%
P/EPS 12.25 9.60 12.81 11.01 7.56 7.36 5.04 81.06%
EY 8.16 10.41 7.81 9.08 13.23 13.60 19.85 -44.80%
DY 0.00 5.45 6.10 8.77 9.09 5.77 5.77 -
P/NAPS 0.72 0.74 0.62 0.44 0.43 0.39 0.39 50.66%

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