[BONIA] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -80.42%
YoY- -31.52%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 99,185 118,884 137,181 164,711 170,879 168,399 156,713 -7.33%
PBT 2,116 2,651 13,760 13,652 20,121 21,044 24,299 -33.41%
Tax -853 -925 -4,046 -4,312 -6,190 -6,300 -7,686 -30.66%
NP 1,263 1,726 9,714 9,340 13,931 14,744 16,613 -34.90%
-
NP to SH 232 1,320 8,146 8,874 12,958 14,221 15,512 -50.34%
-
Tax Rate 40.31% 34.89% 29.40% 31.59% 30.76% 29.94% 31.63% -
Total Cost 97,922 117,158 127,467 155,371 156,948 153,655 140,100 -5.79%
-
Net Worth 426,995 435,051 419,398 403,363 362,180 318,260 284,050 7.02%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 426,995 435,051 419,398 403,363 362,180 318,260 284,050 7.02%
NOSH 806,287 806,287 806,534 806,727 804,844 201,430 201,454 25.99%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.27% 1.45% 7.08% 5.67% 8.15% 8.76% 10.60% -
ROE 0.05% 0.30% 1.94% 2.20% 3.58% 4.47% 5.46% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.31 14.76 17.01 20.42 21.23 83.60 77.79 -26.44%
EPS 0.02 0.16 1.01 1.10 1.61 7.06 7.70 -62.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.52 0.50 0.45 1.58 1.41 -15.04%
Adjusted Per Share Value based on latest NOSH - 806,727
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.46 59.28 68.40 82.13 85.21 83.97 78.14 -7.33%
EPS 0.12 0.66 4.06 4.42 6.46 7.09 7.73 -50.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1292 2.1694 2.0913 2.0114 1.806 1.587 1.4164 7.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.375 0.615 0.60 0.73 1.12 2.98 2.38 -
P/RPS 3.05 4.17 3.53 3.58 5.28 3.56 3.06 -0.05%
P/EPS 1,302.24 375.36 59.41 66.36 69.57 42.21 30.91 86.48%
EY 0.08 0.27 1.68 1.51 1.44 2.37 3.24 -46.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.14 1.15 1.46 2.49 1.89 1.69 -13.45%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 28/11/16 26/11/15 27/11/14 22/11/13 26/11/12 -
Price 0.275 0.535 0.555 0.70 0.985 3.40 2.41 -
P/RPS 2.23 3.63 3.26 3.43 4.64 4.07 3.10 -5.33%
P/EPS 954.97 326.53 54.95 63.64 61.18 48.16 31.30 76.72%
EY 0.10 0.31 1.82 1.57 1.63 2.08 3.20 -43.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.99 1.07 1.40 2.19 2.15 1.71 -17.98%

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