[BONIA] YoY Quarter Result on 30-Jun-2002 [#4]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -130.46%
YoY- -381.82%
Quarter Report
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 61,551 44,392 22,833 24,718 17,804 19,071 0 -100.00%
PBT 2,139 4,432 -851 -36 475 -121 0 -100.00%
Tax -1,141 -1,967 -359 36 -332 210 0 -100.00%
NP 998 2,465 -1,210 0 143 89 0 -100.00%
-
NP to SH 998 2,465 -1,210 -403 143 89 0 -100.00%
-
Tax Rate 53.34% 44.38% - - 69.89% - - -
Total Cost 60,553 41,927 24,043 24,718 17,661 18,982 0 -100.00%
-
Net Worth 40,724 56,573 49,844 47,482 42,567 41,203 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 4,072 2,020 2,009 - 1,662 988 - -100.00%
Div Payout % 408.06% 81.97% 0.00% - 1,162.79% 1,111.11% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 40,724 56,573 49,844 47,482 42,567 41,203 0 -100.00%
NOSH 40,724 40,409 40,196 39,900 33,255 32,962 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 1.62% 5.55% -5.30% 0.00% 0.80% 0.47% 0.00% -
ROE 2.45% 4.36% -2.43% -0.85% 0.34% 0.22% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 151.14 109.85 56.80 61.95 53.54 57.86 0.00 -100.00%
EPS 2.45 6.10 -3.01 -1.01 0.43 0.27 0.00 -100.00%
DPS 10.00 5.00 5.00 0.00 5.00 3.00 0.00 -100.00%
NAPS 1.00 1.40 1.24 1.19 1.28 1.25 1.34 0.31%
Adjusted Per Share Value based on latest NOSH - 39,900
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 30.54 22.02 11.33 12.26 8.83 9.46 0.00 -100.00%
EPS 0.50 1.22 -0.60 -0.20 0.07 0.04 0.00 -100.00%
DPS 2.02 1.00 1.00 0.00 0.82 0.49 0.00 -100.00%
NAPS 0.202 0.2807 0.2473 0.2356 0.2112 0.2044 1.34 2.03%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.57 0.62 0.70 0.88 0.47 1.20 0.00 -
P/RPS 0.38 0.56 1.23 1.42 0.88 2.07 0.00 -100.00%
P/EPS 23.26 10.16 -23.25 -87.13 109.30 444.44 0.00 -100.00%
EY 4.30 9.84 -4.30 -1.15 0.91 0.23 0.00 -100.00%
DY 17.54 8.06 7.14 0.00 10.64 2.50 0.00 -100.00%
P/NAPS 0.57 0.44 0.56 0.74 0.37 0.96 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 30/08/04 22/08/03 23/08/02 27/08/01 22/08/00 - -
Price 0.56 0.56 0.75 0.86 0.55 1.12 0.00 -
P/RPS 0.37 0.51 1.32 1.39 1.03 1.94 0.00 -100.00%
P/EPS 22.85 9.18 -24.92 -85.15 127.91 414.81 0.00 -100.00%
EY 4.38 10.89 -4.01 -1.17 0.78 0.24 0.00 -100.00%
DY 17.86 8.93 6.67 0.00 9.09 2.68 0.00 -100.00%
P/NAPS 0.56 0.40 0.60 0.72 0.43 0.90 0.00 -100.00%

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