[BONIA] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 362.03%
YoY- 109.52%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 22,833 29,934 39,396 27,033 24,718 22,813 24,982 -5.83%
PBT -851 2,378 2,881 1,457 -36 2,224 2,055 -
Tax -359 -1,083 -1,677 -401 36 -901 -848 -43.70%
NP -1,210 1,295 1,204 1,056 0 1,323 1,207 -
-
NP to SH -1,210 1,295 1,204 1,056 -403 1,323 1,207 -
-
Tax Rate - 45.54% 58.21% 27.52% - 40.51% 41.27% -
Total Cost 24,043 28,639 38,192 25,977 24,718 21,490 23,775 0.75%
-
Net Worth 49,844 50,673 50,399 48,799 47,482 41,129 44,345 8.12%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,009 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 49,844 50,673 50,399 48,799 47,482 41,129 44,345 8.12%
NOSH 40,196 40,217 40,000 39,999 39,900 34,274 33,342 13.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -5.30% 4.33% 3.06% 3.91% 0.00% 5.80% 4.83% -
ROE -2.43% 2.56% 2.39% 2.16% -0.85% 3.22% 2.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 56.80 74.43 98.49 67.58 61.95 66.56 74.93 -16.90%
EPS -3.01 3.22 3.01 2.64 -1.01 3.86 3.62 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.26 1.22 1.19 1.20 1.33 -4.57%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.33 14.85 19.54 13.41 12.26 11.32 12.39 -5.80%
EPS -0.60 0.64 0.60 0.52 -0.20 0.66 0.60 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2473 0.2514 0.25 0.2421 0.2356 0.204 0.22 8.13%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.70 0.58 0.63 0.69 0.88 1.27 0.82 -
P/RPS 1.23 0.78 0.64 1.02 1.42 1.91 1.09 8.41%
P/EPS -23.25 18.01 20.93 26.14 -87.13 32.90 22.65 -
EY -4.30 5.55 4.78 3.83 -1.15 3.04 4.41 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.50 0.57 0.74 1.06 0.62 -6.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 19/05/03 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 -
Price 0.75 0.58 0.62 0.67 0.86 0.89 0.82 -
P/RPS 1.32 0.78 0.63 0.99 1.39 1.34 1.09 13.65%
P/EPS -24.92 18.01 20.60 25.38 -85.15 23.06 22.65 -
EY -4.01 5.55 4.85 3.94 -1.17 4.34 4.41 -
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.49 0.55 0.72 0.74 0.62 -2.16%

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