[BONIA] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -85.47%
YoY- -88.13%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 154,032 166,895 156,713 138,204 137,913 151,462 152,233 0.78%
PBT 19,666 14,620 24,299 1,669 12,394 21,194 31,625 -27.12%
Tax -5,859 -5,206 -7,686 -2,073 -4,899 -6,278 -8,075 -19.23%
NP 13,807 9,414 16,613 -404 7,495 14,916 23,550 -29.92%
-
NP to SH 13,025 7,533 15,512 972 6,688 13,212 20,013 -24.87%
-
Tax Rate 29.79% 35.61% 31.63% 124.21% 39.53% 29.62% 25.53% -
Total Cost 140,225 157,481 140,100 138,608 130,418 136,546 128,683 5.88%
-
Net Worth 296,389 283,998 284,050 203,076 267,922 260,205 251,925 11.43%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 10,153 - - - -
Div Payout % - - - 1,044.63% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 296,389 283,998 284,050 203,076 267,922 260,205 251,925 11.43%
NOSH 201,625 201,417 201,454 203,076 201,445 201,709 201,540 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.96% 5.64% 10.60% -0.29% 5.43% 9.85% 15.47% -
ROE 4.39% 2.65% 5.46% 0.48% 2.50% 5.08% 7.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 76.40 82.86 77.79 68.06 68.46 75.09 75.53 0.76%
EPS 6.46 3.74 7.70 0.48 3.32 6.55 9.93 -24.90%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.41 1.00 1.33 1.29 1.25 11.40%
Adjusted Per Share Value based on latest NOSH - 203,076
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 76.42 82.80 77.75 68.56 68.42 75.14 75.52 0.79%
EPS 6.46 3.74 7.70 0.48 3.32 6.55 9.93 -24.90%
DPS 0.00 0.00 0.00 5.04 0.00 0.00 0.00 -
NAPS 1.4704 1.4089 1.4092 1.0075 1.3292 1.2909 1.2498 11.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.98 2.25 2.38 2.18 2.54 2.04 1.60 -
P/RPS 2.59 2.72 3.06 3.20 3.71 2.72 2.12 14.26%
P/EPS 30.65 60.16 30.91 455.46 76.51 31.15 16.11 53.48%
EY 3.26 1.66 3.24 0.22 1.31 3.21 6.21 -34.89%
DY 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
P/NAPS 1.35 1.60 1.69 2.18 1.91 1.58 1.28 3.61%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 29/11/11 -
Price 2.08 2.01 2.41 2.64 2.33 2.27 1.68 -
P/RPS 2.72 2.43 3.10 3.88 3.40 3.02 2.22 14.48%
P/EPS 32.20 53.74 31.30 551.57 70.18 34.66 16.92 53.50%
EY 3.11 1.86 3.20 0.18 1.42 2.89 5.91 -34.79%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 1.41 1.43 1.71 2.64 1.75 1.76 1.34 3.44%

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