[BONIA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 9.63%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 231,430 99,185 440,421 329,813 279,228 118,884 613,160 -47.67%
PBT 21,838 2,116 29,940 23,753 23,951 2,651 56,168 -46.63%
Tax -8,490 -853 -5,040 -4,949 -7,405 -925 -16,770 -36.40%
NP 13,348 1,263 24,900 18,804 16,546 1,726 39,398 -51.30%
-
NP to SH 9,722 232 19,785 14,592 13,310 1,320 31,734 -54.45%
-
Tax Rate 38.88% 40.31% 16.83% 20.84% 30.92% 34.89% 29.86% -
Total Cost 218,082 97,922 415,521 311,009 262,682 117,158 573,762 -47.43%
-
Net Worth 370,599 426,995 443,108 435,051 435,051 435,051 435,195 -10.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 370,599 426,995 443,108 435,051 435,051 435,051 435,195 -10.13%
NOSH 806,287 806,287 806,287 806,287 806,287 806,287 806,287 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.77% 1.27% 5.65% 5.70% 5.93% 1.45% 6.43% -
ROE 2.62% 0.05% 4.47% 3.35% 3.06% 0.30% 7.29% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 28.73 12.31 54.67 40.94 34.66 14.76 76.08 -47.66%
EPS 1.21 0.02 2.45 1.81 1.65 0.16 3.94 -54.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.53 0.55 0.54 0.54 0.54 0.54 -10.11%
Adjusted Per Share Value based on latest NOSH - 806,287
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 114.81 49.21 218.49 163.62 138.53 58.98 304.19 -47.68%
EPS 4.82 0.12 9.82 7.24 6.60 0.65 15.74 -54.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8385 2.1183 2.1983 2.1583 2.1583 2.1583 2.159 -10.13%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.22 0.375 0.42 0.46 0.505 0.615 0.615 -
P/RPS 0.77 3.05 0.77 1.12 1.46 4.17 0.81 -3.31%
P/EPS 18.23 1,302.24 17.10 25.40 30.57 375.36 15.62 10.81%
EY 5.49 0.08 5.85 3.94 3.27 0.27 6.40 -9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.71 0.76 0.85 0.94 1.14 1.14 -43.73%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 05/10/18 30/05/18 27/02/18 29/11/17 30/08/17 -
Price 0.245 0.275 0.34 0.44 0.515 0.535 0.565 -
P/RPS 0.85 2.23 0.62 1.07 1.49 3.63 0.74 9.65%
P/EPS 20.30 954.97 13.84 24.29 31.17 326.53 14.35 25.93%
EY 4.93 0.10 7.22 4.12 3.21 0.31 6.97 -20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.62 0.81 0.95 0.99 1.05 -36.52%

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