[BONIA] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 4.87%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 139,684 113,008 119,196 128,484 132,858 108,132 93,035 31.02%
PBT 9,602 6,444 5,865 8,954 8,676 5,828 4,969 54.95%
Tax -3,102 -1,904 -3,520 -4,214 -4,156 -1,604 -2,338 20.68%
NP 6,500 4,540 2,345 4,740 4,520 4,224 2,631 82.45%
-
NP to SH 6,500 4,540 2,345 4,740 4,520 4,224 2,631 82.45%
-
Tax Rate 32.31% 29.55% 60.02% 47.06% 47.90% 27.52% 47.05% -
Total Cost 133,184 108,468 116,851 123,744 128,338 103,908 90,404 29.38%
-
Net Worth 53,695 50,893 49,796 50,499 50,399 48,799 41,969 17.79%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,007 - - - - -
Div Payout % - - 85.63% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 53,695 50,893 49,796 50,499 50,399 48,799 41,969 17.79%
NOSH 40,372 40,391 40,158 40,078 39,999 39,999 35,268 9.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.65% 4.02% 1.97% 3.69% 3.40% 3.91% 2.83% -
ROE 12.11% 8.92% 4.71% 9.39% 8.97% 8.66% 6.27% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 345.99 279.78 296.81 320.58 332.15 270.33 263.79 19.76%
EPS 16.10 11.24 5.84 11.83 11.30 10.56 7.46 66.76%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.26 1.24 1.26 1.26 1.22 1.19 7.67%
Adjusted Per Share Value based on latest NOSH - 40,217
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 69.65 56.35 59.44 64.07 66.25 53.92 46.39 31.02%
EPS 3.24 2.26 1.17 2.36 2.25 2.11 1.31 82.58%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2678 0.2538 0.2483 0.2518 0.2513 0.2433 0.2093 17.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.70 0.65 0.70 0.58 0.63 0.69 0.88 -
P/RPS 0.20 0.23 0.24 0.18 0.19 0.26 0.33 -28.31%
P/EPS 4.35 5.78 11.99 4.90 5.58 6.53 11.80 -48.49%
EY 23.00 17.29 8.34 20.39 17.94 15.30 8.48 94.13%
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.56 0.46 0.50 0.57 0.74 -19.90%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 18/11/03 22/08/03 19/05/03 24/02/03 27/11/02 23/08/02 -
Price 0.71 0.69 0.75 0.58 0.62 0.67 0.86 -
P/RPS 0.21 0.25 0.25 0.18 0.19 0.25 0.33 -25.95%
P/EPS 4.41 6.14 12.84 4.90 5.49 6.34 11.53 -47.21%
EY 22.68 16.29 7.79 20.39 18.23 15.76 8.67 89.52%
DY 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.60 0.46 0.49 0.55 0.72 -18.42%

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