[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 106.92%
YoY- -19.29%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 164,711 695,329 547,023 352,013 170,879 691,608 525,749 -53.83%
PBT 13,652 72,706 63,217 40,804 20,121 85,540 73,947 -67.54%
Tax -4,312 -21,910 -18,776 -11,981 -6,190 -24,950 -22,509 -66.73%
NP 9,340 50,796 44,441 28,823 13,931 60,590 51,438 -67.90%
-
NP to SH 8,874 45,324 40,942 26,813 12,958 55,123 46,206 -66.67%
-
Tax Rate 31.59% 30.14% 29.70% 29.36% 30.76% 29.17% 30.44% -
Total Cost 155,371 644,533 502,582 323,190 156,948 631,018 474,311 -52.44%
-
Net Worth 403,363 386,971 378,794 362,337 362,180 346,741 338,682 12.34%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 10,077 - - - 10,079 - -
Div Payout % - 22.23% - - - 18.29% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 403,363 386,971 378,794 362,337 362,180 346,741 338,682 12.34%
NOSH 806,727 806,191 805,944 805,195 804,844 806,375 201,596 151.84%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.67% 7.31% 8.12% 8.19% 8.15% 8.76% 9.78% -
ROE 2.20% 11.71% 10.81% 7.40% 3.58% 15.90% 13.64% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.42 86.25 67.87 43.72 21.23 85.77 260.79 -81.66%
EPS 1.10 5.62 5.08 3.33 1.61 6.84 22.92 -86.76%
DPS 0.00 1.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.50 0.48 0.47 0.45 0.45 0.43 1.68 -55.39%
Adjusted Per Share Value based on latest NOSH - 805,523
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 81.71 344.95 271.38 174.63 84.77 343.11 260.82 -53.84%
EPS 4.40 22.49 20.31 13.30 6.43 27.35 22.92 -66.68%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.0011 1.9198 1.8792 1.7976 1.7968 1.7202 1.6802 12.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.73 0.95 1.11 0.955 1.12 5.35 4.40 -
P/RPS 3.58 1.10 1.64 2.18 5.28 6.24 1.69 64.86%
P/EPS 66.36 16.90 21.85 28.68 69.57 78.26 19.20 128.42%
EY 1.51 5.92 4.58 3.49 1.44 1.28 5.21 -56.17%
DY 0.00 1.32 0.00 0.00 0.00 0.23 0.00 -
P/NAPS 1.46 1.98 2.36 2.12 2.49 12.44 2.62 -32.25%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 26/05/15 25/02/15 27/11/14 28/08/14 28/05/14 -
Price 0.70 0.705 1.06 0.975 0.985 1.24 5.19 -
P/RPS 3.43 0.82 1.56 2.23 4.64 1.45 1.99 43.70%
P/EPS 63.64 12.54 20.87 29.28 61.18 18.14 22.64 99.05%
EY 1.57 7.97 4.79 3.42 1.63 5.51 4.42 -49.81%
DY 0.00 1.77 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 1.40 1.47 2.26 2.17 2.19 2.88 3.09 -40.98%

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