[BONIA] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 144.39%
YoY- 99.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 138,204 137,913 151,462 152,233 126,662 128,065 104,207 20.73%
PBT 1,669 12,394 21,194 31,625 11,589 16,846 13,369 -75.05%
Tax -2,073 -4,899 -6,278 -8,075 -1,637 -3,724 -4,024 -35.76%
NP -404 7,495 14,916 23,550 9,952 13,122 9,345 -
-
NP to SH 972 6,688 13,212 20,013 8,189 11,766 9,180 -77.64%
-
Tax Rate 124.21% 39.53% 29.62% 25.53% 14.13% 22.11% 30.10% -
Total Cost 138,608 130,418 136,546 128,683 116,710 114,943 94,862 28.79%
-
Net Worth 203,076 267,922 260,205 251,925 232,093 227,664 215,881 -3.99%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 10,153 - - - 5,045 5,036 - -
Div Payout % 1,044.63% - - - 61.61% 42.81% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 203,076 267,922 260,205 251,925 232,093 227,664 215,881 -3.99%
NOSH 203,076 201,445 201,709 201,540 201,820 201,472 201,758 0.43%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.29% 5.43% 9.85% 15.47% 7.86% 10.25% 8.97% -
ROE 0.48% 2.50% 5.08% 7.94% 3.53% 5.17% 4.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.06 68.46 75.09 75.53 62.76 63.56 51.65 20.21%
EPS 0.48 3.32 6.55 9.93 4.06 5.84 4.55 -77.70%
DPS 5.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.00 1.33 1.29 1.25 1.15 1.13 1.07 -4.41%
Adjusted Per Share Value based on latest NOSH - 201,540
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.91 68.77 75.53 75.91 63.16 63.86 51.96 20.73%
EPS 0.48 3.33 6.59 9.98 4.08 5.87 4.58 -77.80%
DPS 5.06 0.00 0.00 0.00 2.52 2.51 0.00 -
NAPS 1.0126 1.336 1.2975 1.2562 1.1573 1.1352 1.0765 -4.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.18 2.54 2.04 1.60 1.81 1.77 1.76 -
P/RPS 3.20 3.71 2.72 2.12 2.88 2.78 3.41 -4.15%
P/EPS 455.46 76.51 31.15 16.11 44.61 30.31 38.68 418.35%
EY 0.22 1.31 3.21 6.21 2.24 3.30 2.59 -80.70%
DY 2.29 0.00 0.00 0.00 1.38 1.41 0.00 -
P/NAPS 2.18 1.91 1.58 1.28 1.57 1.57 1.64 20.91%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 23/02/12 29/11/11 26/08/11 25/05/11 23/02/11 -
Price 2.64 2.33 2.27 1.68 1.70 1.75 1.70 -
P/RPS 3.88 3.40 3.02 2.22 2.71 2.75 3.29 11.63%
P/EPS 551.57 70.18 34.66 16.92 41.90 29.97 37.36 502.80%
EY 0.18 1.42 2.89 5.91 2.39 3.34 2.68 -83.50%
DY 1.89 0.00 0.00 0.00 1.47 1.43 0.00 -
P/NAPS 2.64 1.75 1.76 1.34 1.48 1.55 1.59 40.26%

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