[BONIA] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -193.44%
YoY- -200.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 36,264 41,590 28,252 22,833 29,934 39,396 27,033 21.61%
PBT 3,222 3,190 1,611 -851 2,378 2,881 1,457 69.65%
Tax -1,435 -1,075 -476 -359 -1,083 -1,677 -401 133.77%
NP 1,787 2,115 1,135 -1,210 1,295 1,204 1,056 41.96%
-
NP to SH 1,787 2,115 1,135 -1,210 1,295 1,204 1,056 41.96%
-
Tax Rate 44.54% 33.70% 29.55% - 45.54% 58.21% 27.52% -
Total Cost 34,477 39,475 27,117 24,043 28,639 38,192 25,977 20.74%
-
Net Worth 54,176 53,682 50,893 49,844 50,673 50,399 48,799 7.21%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,009 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 54,176 53,682 50,893 49,844 50,673 50,399 48,799 7.21%
NOSH 40,429 40,362 40,391 40,196 40,217 40,000 39,999 0.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.93% 5.09% 4.02% -5.30% 4.33% 3.06% 3.91% -
ROE 3.30% 3.94% 2.23% -2.43% 2.56% 2.39% 2.16% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 89.70 103.04 69.95 56.80 74.43 98.49 67.58 20.75%
EPS 4.42 5.24 2.81 -3.01 3.22 3.01 2.64 40.95%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.26 1.24 1.26 1.26 1.22 6.44%
Adjusted Per Share Value based on latest NOSH - 40,196
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.08 20.74 14.09 11.39 14.93 19.64 13.48 21.59%
EPS 0.89 1.05 0.57 -0.60 0.65 0.60 0.53 41.23%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2701 0.2677 0.2538 0.2485 0.2527 0.2513 0.2433 7.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.68 0.70 0.65 0.70 0.58 0.63 0.69 -
P/RPS 0.76 0.68 0.93 1.23 0.78 0.64 1.02 -17.79%
P/EPS 15.38 13.36 23.13 -23.25 18.01 20.93 26.14 -29.76%
EY 6.50 7.49 4.32 -4.30 5.55 4.78 3.83 42.23%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.52 0.56 0.46 0.50 0.57 -7.14%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 18/02/04 18/11/03 22/08/03 19/05/03 24/02/03 27/11/02 -
Price 0.57 0.71 0.69 0.75 0.58 0.62 0.67 -
P/RPS 0.64 0.69 0.99 1.32 0.78 0.63 0.99 -25.21%
P/EPS 12.90 13.55 24.56 -24.92 18.01 20.60 25.38 -36.28%
EY 7.75 7.38 4.07 -4.01 5.55 4.85 3.94 56.92%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.55 0.60 0.46 0.49 0.55 -15.12%

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