[BONIA] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -49.38%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 166,895 156,713 138,204 137,913 151,462 152,233 126,662 20.08%
PBT 14,620 24,299 1,669 12,394 21,194 31,625 11,589 16.67%
Tax -5,206 -7,686 -2,073 -4,899 -6,278 -8,075 -1,637 115.50%
NP 9,414 16,613 -404 7,495 14,916 23,550 9,952 -3.62%
-
NP to SH 7,533 15,512 972 6,688 13,212 20,013 8,189 -5.39%
-
Tax Rate 35.61% 31.63% 124.21% 39.53% 29.62% 25.53% 14.13% -
Total Cost 157,481 140,100 138,608 130,418 136,546 128,683 116,710 21.99%
-
Net Worth 283,998 284,050 203,076 267,922 260,205 251,925 232,093 14.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 10,153 - - - 5,045 -
Div Payout % - - 1,044.63% - - - 61.61% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 283,998 284,050 203,076 267,922 260,205 251,925 232,093 14.33%
NOSH 201,417 201,454 203,076 201,445 201,709 201,540 201,820 -0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.64% 10.60% -0.29% 5.43% 9.85% 15.47% 7.86% -
ROE 2.65% 5.46% 0.48% 2.50% 5.08% 7.94% 3.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 82.86 77.79 68.06 68.46 75.09 75.53 62.76 20.24%
EPS 3.74 7.70 0.48 3.32 6.55 9.93 4.06 -5.30%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.50 -
NAPS 1.41 1.41 1.00 1.33 1.29 1.25 1.15 14.48%
Adjusted Per Share Value based on latest NOSH - 201,445
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.22 78.14 68.91 68.77 75.53 75.91 63.16 20.08%
EPS 3.76 7.73 0.48 3.33 6.59 9.98 4.08 -5.27%
DPS 0.00 0.00 5.06 0.00 0.00 0.00 2.52 -
NAPS 1.4161 1.4164 1.0126 1.336 1.2975 1.2562 1.1573 14.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.25 2.38 2.18 2.54 2.04 1.60 1.81 -
P/RPS 2.72 3.06 3.20 3.71 2.72 2.12 2.88 -3.72%
P/EPS 60.16 30.91 455.46 76.51 31.15 16.11 44.61 21.95%
EY 1.66 3.24 0.22 1.31 3.21 6.21 2.24 -18.03%
DY 0.00 0.00 2.29 0.00 0.00 0.00 1.38 -
P/NAPS 1.60 1.69 2.18 1.91 1.58 1.28 1.57 1.26%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 29/11/11 26/08/11 -
Price 2.01 2.41 2.64 2.33 2.27 1.68 1.70 -
P/RPS 2.43 3.10 3.88 3.40 3.02 2.22 2.71 -6.98%
P/EPS 53.74 31.30 551.57 70.18 34.66 16.92 41.90 17.95%
EY 1.86 3.20 0.18 1.42 2.89 5.91 2.39 -15.32%
DY 0.00 0.00 1.89 0.00 0.00 0.00 1.47 -
P/NAPS 1.43 1.71 2.64 1.75 1.76 1.34 1.48 -2.25%

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