[BONIA] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -17.09%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 192,037 173,981 171,858 149,404 150,498 141,474 139,684 23.66%
PBT 14,376 16,316 18,602 10,420 12,455 10,697 9,602 30.90%
Tax -6,281 -6,853 -6,280 -4,200 -4,953 -3,981 -3,102 60.11%
NP 8,095 9,462 12,322 6,220 7,502 6,716 6,500 15.76%
-
NP to SH 8,095 9,462 12,322 6,220 7,502 6,716 6,500 15.76%
-
Tax Rate 43.69% 42.00% 33.76% 40.31% 39.77% 37.22% 32.31% -
Total Cost 183,942 164,518 159,536 143,184 142,996 134,758 133,184 24.04%
-
Net Worth 74,475 62,048 63,106 58,161 56,527 54,083 53,695 24.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,092 - - - 2,018 - - -
Div Payout % 50.55% - - - 26.91% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,475 62,048 63,106 58,161 56,527 54,083 53,695 24.39%
NOSH 40,920 40,554 40,453 40,389 40,376 40,360 40,372 0.90%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.22% 5.44% 7.17% 4.16% 4.98% 4.75% 4.65% -
ROE 10.87% 15.25% 19.53% 10.69% 13.27% 12.42% 12.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 469.29 429.01 424.83 369.91 372.73 350.53 345.99 22.55%
EPS 19.80 23.33 30.46 15.40 18.58 16.64 16.10 14.80%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.82 1.53 1.56 1.44 1.40 1.34 1.33 23.28%
Adjusted Per Share Value based on latest NOSH - 40,389
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 95.27 86.31 85.26 74.12 74.66 70.19 69.30 23.66%
EPS 4.02 4.69 6.11 3.09 3.72 3.33 3.22 15.95%
DPS 2.03 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.3695 0.3078 0.3131 0.2885 0.2804 0.2683 0.2664 24.39%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.57 0.58 0.69 0.60 0.62 0.68 0.70 -
P/RPS 0.12 0.14 0.16 0.16 0.17 0.19 0.20 -28.88%
P/EPS 2.88 2.49 2.27 3.90 3.34 4.09 4.35 -24.05%
EY 34.71 40.23 44.14 25.67 29.97 24.47 23.00 31.60%
DY 17.54 0.00 0.00 0.00 8.06 0.00 0.00 -
P/NAPS 0.31 0.38 0.44 0.42 0.44 0.51 0.53 -30.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 24/02/05 17/11/04 30/08/04 18/05/04 18/02/04 -
Price 0.56 0.60 0.64 0.62 0.56 0.57 0.71 -
P/RPS 0.12 0.14 0.15 0.17 0.15 0.16 0.21 -31.16%
P/EPS 2.83 2.57 2.10 4.03 3.01 3.43 4.41 -25.62%
EY 35.33 38.89 47.59 24.84 33.18 29.19 22.68 34.41%
DY 17.86 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 0.31 0.39 0.41 0.43 0.40 0.43 0.53 -30.08%

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