[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 4090.52%
YoY- -26.96%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 94,110 462,259 348,346 231,430 99,185 440,421 329,813 -56.62%
PBT 6,410 38,986 27,993 21,838 2,116 29,940 23,753 -58.20%
Tax -1,748 -15,725 -12,672 -8,490 -853 -5,040 -4,949 -50.00%
NP 4,662 23,261 15,321 13,348 1,263 24,900 18,804 -60.50%
-
NP to SH 3,954 18,028 9,555 9,722 232 19,785 14,592 -58.09%
-
Tax Rate 27.27% 40.33% 45.27% 38.88% 40.31% 16.83% 20.84% -
Total Cost 89,448 438,998 333,025 218,082 97,922 415,521 311,009 -56.39%
-
Net Worth 377,071 378,757 370,599 370,599 426,995 443,108 435,051 -9.08%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 4,018 - - - - - -
Div Payout % - 22.29% - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 377,071 378,757 370,599 370,599 426,995 443,108 435,051 -9.08%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 806,287 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.95% 5.03% 4.40% 5.77% 1.27% 5.65% 5.70% -
ROE 1.05% 4.76% 2.58% 2.62% 0.05% 4.47% 3.35% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.92 57.52 43.24 28.73 12.31 54.67 40.94 -56.03%
EPS 0.50 2.24 1.19 1.21 0.02 2.45 1.81 -57.55%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4775 0.4713 0.46 0.46 0.53 0.55 0.54 -7.86%
Adjusted Per Share Value based on latest NOSH - 806,287
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.69 229.33 172.81 114.81 49.21 218.49 163.62 -56.62%
EPS 1.96 8.94 4.74 4.82 0.12 9.82 7.24 -58.11%
DPS 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8707 1.879 1.8385 1.8385 2.1183 2.1983 2.1583 -9.08%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.245 0.32 0.25 0.22 0.375 0.42 0.46 -
P/RPS 2.06 0.56 0.58 0.77 3.05 0.77 1.12 50.06%
P/EPS 48.93 14.26 21.08 18.23 1,302.24 17.10 25.40 54.75%
EY 2.04 7.01 4.74 5.49 0.08 5.85 3.94 -35.49%
DY 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.54 0.48 0.71 0.76 0.85 -28.84%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 30/05/19 28/02/19 29/11/18 05/10/18 30/05/18 -
Price 0.25 0.265 0.30 0.245 0.275 0.34 0.44 -
P/RPS 2.10 0.46 0.69 0.85 2.23 0.62 1.07 56.69%
P/EPS 49.93 11.81 25.30 20.30 954.97 13.84 24.29 61.59%
EY 2.00 8.47 3.95 4.93 0.10 7.22 4.12 -38.20%
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.65 0.53 0.52 0.62 0.81 -25.56%

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