[BONIA] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -8.38%
YoY- 66.65%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 246,346 249,494 256,042 235,992 221,372 214,830 216,614 8.97%
PBT 37,112 37,120 38,600 23,060 21,494 22,005 23,020 37.61%
Tax -8,429 -10,880 -11,960 -9,748 -7,072 -7,925 -8,272 1.26%
NP 28,683 26,240 26,640 13,312 14,422 14,080 14,748 55.99%
-
NP to SH 28,203 25,540 26,024 12,672 13,831 13,341 14,214 58.09%
-
Tax Rate 22.71% 29.31% 30.98% 42.27% 32.90% 36.01% 35.93% -
Total Cost 217,663 223,254 229,402 222,680 206,950 200,750 201,866 5.16%
-
Net Worth 123,003 111,879 103,425 93,202 23,036 82,528 82,387 30.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,271 - - - 4,346 - - -
Div Payout % 18.69% - - - 31.43% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 123,003 111,879 103,425 93,202 23,036 82,528 82,387 30.72%
NOSH 175,719 50,170 46,587 44,809 43,465 42,760 41,610 161.95%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.64% 10.52% 10.40% 5.64% 6.51% 6.55% 6.81% -
ROE 22.93% 22.83% 25.16% 13.60% 60.04% 16.17% 17.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 140.19 497.30 549.59 526.66 509.30 502.40 520.58 -58.39%
EPS 16.05 50.91 55.86 28.28 10.61 31.20 34.16 -39.64%
DPS 3.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.70 2.23 2.22 2.08 0.53 1.93 1.98 -50.09%
Adjusted Per Share Value based on latest NOSH - 44,809
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 122.21 123.77 127.02 117.08 109.82 106.58 107.46 8.97%
EPS 13.99 12.67 12.91 6.29 6.86 6.62 7.05 58.11%
DPS 2.62 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 0.6102 0.555 0.5131 0.4624 0.1143 0.4094 0.4087 30.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.91 1.61 0.98 0.70 0.66 0.64 0.60 -
P/RPS 1.36 0.32 0.18 0.13 0.13 0.13 0.12 406.79%
P/EPS 11.90 3.16 1.75 2.48 2.07 2.05 1.76 258.81%
EY 8.40 31.62 57.00 40.40 48.21 48.75 56.93 -72.17%
DY 1.57 0.00 0.00 0.00 15.15 0.00 0.00 -
P/NAPS 2.73 0.72 0.44 0.34 1.25 0.33 0.30 337.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 28/02/07 22/11/06 29/08/06 24/05/06 17/03/06 -
Price 1.75 1.17 1.50 1.00 0.65 0.65 0.63 -
P/RPS 1.25 0.24 0.27 0.19 0.13 0.13 0.12 379.01%
P/EPS 10.90 2.30 2.69 3.54 2.04 2.08 1.84 228.46%
EY 9.17 43.51 37.24 28.28 48.95 48.00 54.22 -69.51%
DY 1.71 0.00 0.00 0.00 15.38 0.00 0.00 -
P/NAPS 2.50 0.52 0.68 0.48 1.23 0.34 0.32 295.21%

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