[BONIA] QoQ 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 665,438 505,604 343,171 164,711 695,329 547,023 352,013 52.94%
PBT 45,093 36,871 28,352 13,652 72,706 63,217 40,804 6.89%
Tax -15,785 -12,822 -10,021 -4,312 -21,910 -18,776 -11,981 20.20%
NP 29,308 24,049 18,331 9,340 50,796 44,441 28,823 1.11%
-
NP to SH 24,369 20,785 16,382 8,874 45,324 40,942 26,813 -6.17%
-
Tax Rate 35.01% 34.78% 35.34% 31.59% 30.14% 29.70% 29.36% -
Total Cost 636,130 481,555 324,840 155,371 644,533 502,582 323,190 57.12%
-
Net Worth 403,042 402,810 403,497 403,363 386,971 378,794 362,337 7.36%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - 10,077 - - -
Div Payout % - - - - 22.23% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 403,042 402,810 403,497 403,363 386,971 378,794 362,337 7.36%
NOSH 806,084 805,620 806,995 806,727 806,191 805,944 805,195 0.07%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.40% 4.76% 5.34% 5.67% 7.31% 8.12% 8.19% -
ROE 6.05% 5.16% 4.06% 2.20% 11.71% 10.81% 7.40% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 82.55 62.76 42.52 20.42 86.25 67.87 43.72 52.82%
EPS 3.02 2.58 2.03 1.10 5.62 5.08 3.33 -6.31%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.50 0.48 0.47 0.45 7.28%
Adjusted Per Share Value based on latest NOSH - 806,727
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 330.12 250.83 170.25 81.71 344.95 271.38 174.63 52.94%
EPS 12.09 10.31 8.13 4.40 22.49 20.31 13.30 -6.16%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.9995 1.9983 2.0018 2.0011 1.9198 1.8792 1.7976 7.36%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.57 0.645 0.705 0.73 0.95 1.11 0.955 -
P/RPS 0.69 1.03 1.66 3.58 1.10 1.64 2.18 -53.58%
P/EPS 18.85 25.00 34.73 66.36 16.90 21.85 28.68 -24.42%
EY 5.30 4.00 2.88 1.51 5.92 4.58 3.49 32.15%
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 1.14 1.29 1.41 1.46 1.98 2.36 2.12 -33.89%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 25/02/16 26/11/15 28/08/15 26/05/15 25/02/15 -
Price 0.56 0.565 0.665 0.70 0.705 1.06 0.975 -
P/RPS 0.68 0.90 1.56 3.43 0.82 1.56 2.23 -54.72%
P/EPS 18.52 21.90 32.76 63.64 12.54 20.87 29.28 -26.33%
EY 5.40 4.57 3.05 1.57 7.97 4.79 3.42 35.63%
DY 0.00 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 1.12 1.13 1.33 1.40 1.47 2.26 2.17 -35.68%

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