[BONIA] QoQ TTM Result on 31-Dec-2000 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -7.59%
YoY- 215.93%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 82,131 82,381 83,648 82,245 79,872 73,747 54,676 31.12%
PBT 3,164 4,232 3,636 5,410 5,229 4,041 4,162 -16.69%
Tax -1,436 -1,813 -1,271 -1,979 -1,516 -1,520 -1,730 -11.66%
NP 1,728 2,419 2,365 3,431 3,713 2,521 2,432 -20.35%
-
NP to SH 1,728 2,419 2,365 3,431 3,713 2,521 2,432 -20.35%
-
Tax Rate 45.39% 42.84% 34.96% 36.58% 28.99% 37.61% 41.57% -
Total Cost 80,403 79,962 81,283 78,814 76,159 71,226 52,244 33.26%
-
Net Worth 43,390 42,567 44,491 43,872 43,272 41,203 42,645 1.16%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 1,662 1,662 988 988 988 988 - -
Div Payout % 96.23% 68.74% 41.81% 28.82% 26.63% 39.23% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 43,390 42,567 44,491 43,872 43,272 41,203 42,645 1.16%
NOSH 33,377 33,255 33,452 33,236 33,286 32,962 33,316 0.12%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 2.10% 2.94% 2.83% 4.17% 4.65% 3.42% 4.45% -
ROE 3.98% 5.68% 5.32% 7.82% 8.58% 6.12% 5.70% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 246.07 247.72 250.05 247.45 239.95 223.73 164.11 30.97%
EPS 5.18 7.27 7.07 10.32 11.15 7.65 7.30 -20.42%
DPS 5.00 5.00 3.00 3.00 2.97 3.00 0.00 -
NAPS 1.30 1.28 1.33 1.32 1.30 1.25 1.28 1.03%
Adjusted Per Share Value based on latest NOSH - 33,236
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 40.75 40.87 41.50 40.80 39.62 36.59 27.12 31.15%
EPS 0.86 1.20 1.17 1.70 1.84 1.25 1.21 -20.34%
DPS 0.82 0.82 0.49 0.49 0.49 0.49 0.00 -
NAPS 0.2153 0.2112 0.2207 0.2177 0.2147 0.2044 0.2116 1.16%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.52 0.47 0.47 0.73 0.90 1.20 1.68 -
P/RPS 0.21 0.19 0.19 0.30 0.38 0.54 1.02 -65.09%
P/EPS 10.04 6.46 6.65 7.07 8.07 15.69 23.01 -42.44%
EY 9.96 15.48 15.04 14.14 12.39 6.37 4.35 73.63%
DY 9.62 10.64 6.38 4.11 3.30 2.50 0.00 -
P/NAPS 0.40 0.37 0.35 0.55 0.69 0.96 1.31 -54.62%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 27/08/01 04/07/01 26/02/01 17/11/00 22/08/00 - -
Price 0.57 0.55 0.52 0.52 0.80 1.12 0.00 -
P/RPS 0.23 0.22 0.21 0.21 0.33 0.50 0.00 -
P/EPS 11.01 7.56 7.36 5.04 7.17 14.64 0.00 -
EY 9.08 13.23 13.60 19.85 13.94 6.83 0.00 -
DY 8.77 9.09 5.77 5.77 3.71 2.68 0.00 -
P/NAPS 0.44 0.43 0.39 0.39 0.62 0.90 0.00 -

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