[BONIA] YoY Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -95.84%
YoY- -83.8%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 78,015 94,110 99,185 118,884 137,181 164,711 170,879 -12.23%
PBT 8,055 6,410 2,116 2,651 13,760 13,652 20,121 -14.13%
Tax -1,600 -1,748 -853 -925 -4,046 -4,312 -6,190 -20.17%
NP 6,455 4,662 1,263 1,726 9,714 9,340 13,931 -12.02%
-
NP to SH 5,362 3,954 232 1,320 8,146 8,874 12,958 -13.66%
-
Tax Rate 19.86% 27.27% 40.31% 34.89% 29.40% 31.59% 30.76% -
Total Cost 71,560 89,448 97,922 117,158 127,467 155,371 156,948 -12.25%
-
Net Worth 367,812 377,071 426,995 435,051 419,398 403,363 362,180 0.25%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 367,812 377,071 426,995 435,051 419,398 403,363 362,180 0.25%
NOSH 201,571 806,287 806,287 806,287 806,534 806,727 804,844 -20.58%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.27% 4.95% 1.27% 1.45% 7.08% 5.67% 8.15% -
ROE 1.46% 1.05% 0.05% 0.30% 1.94% 2.20% 3.58% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 40.73 11.92 12.31 14.76 17.01 20.42 21.23 11.45%
EPS 2.80 0.50 0.02 0.16 1.01 1.10 1.61 9.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9205 0.4775 0.53 0.54 0.52 0.50 0.45 27.33%
Adjusted Per Share Value based on latest NOSH - 806,287
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 38.90 46.93 49.46 59.28 68.40 82.13 85.21 -12.24%
EPS 2.67 1.97 0.12 0.66 4.06 4.42 6.46 -13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8341 1.8802 2.1292 2.1694 2.0913 2.0114 1.806 0.25%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.53 0.245 0.375 0.615 0.60 0.73 1.12 -
P/RPS 1.30 2.06 3.05 4.17 3.53 3.58 5.28 -20.81%
P/EPS 18.93 48.93 1,302.24 375.36 59.41 66.36 69.57 -19.48%
EY 5.28 2.04 0.08 0.27 1.68 1.51 1.44 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.51 0.71 1.14 1.15 1.46 2.49 -30.50%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 29/11/18 29/11/17 28/11/16 26/11/15 27/11/14 -
Price 0.795 0.25 0.275 0.535 0.555 0.70 0.985 -
P/RPS 1.95 2.10 2.23 3.63 3.26 3.43 4.64 -13.44%
P/EPS 28.40 49.93 954.97 326.53 54.95 63.64 61.18 -11.99%
EY 3.52 2.00 0.10 0.31 1.82 1.57 1.63 13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.52 0.99 1.07 1.40 2.19 -24.34%

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