[BONIA] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 43.17%
YoY- 43.81%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 149,404 150,498 141,474 139,684 113,008 119,196 128,484 10.54%
PBT 10,420 12,455 10,697 9,602 6,444 5,865 8,954 10.60%
Tax -4,200 -4,953 -3,981 -3,102 -1,904 -3,520 -4,214 -0.22%
NP 6,220 7,502 6,716 6,500 4,540 2,345 4,740 19.80%
-
NP to SH 6,220 7,502 6,716 6,500 4,540 2,345 4,740 19.80%
-
Tax Rate 40.31% 39.77% 37.22% 32.31% 29.55% 60.02% 47.06% -
Total Cost 143,184 142,996 134,758 133,184 108,468 116,851 123,744 10.18%
-
Net Worth 58,161 56,527 54,083 53,695 50,893 49,796 50,499 9.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 2,018 - - - 2,007 - -
Div Payout % - 26.91% - - - 85.63% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 58,161 56,527 54,083 53,695 50,893 49,796 50,499 9.84%
NOSH 40,389 40,376 40,360 40,372 40,391 40,158 40,078 0.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.16% 4.98% 4.75% 4.65% 4.02% 1.97% 3.69% -
ROE 10.69% 13.27% 12.42% 12.11% 8.92% 4.71% 9.39% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 369.91 372.73 350.53 345.99 279.78 296.81 320.58 9.98%
EPS 15.40 18.58 16.64 16.10 11.24 5.84 11.83 19.16%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.44 1.40 1.34 1.33 1.26 1.24 1.26 9.28%
Adjusted Per Share Value based on latest NOSH - 40,362
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 74.12 74.66 70.19 69.30 56.06 59.13 63.74 10.55%
EPS 3.09 3.72 3.33 3.22 2.25 1.16 2.35 19.96%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2885 0.2804 0.2683 0.2664 0.2525 0.247 0.2505 9.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.60 0.62 0.68 0.70 0.65 0.70 0.58 -
P/RPS 0.16 0.17 0.19 0.20 0.23 0.24 0.18 -7.53%
P/EPS 3.90 3.34 4.09 4.35 5.78 11.99 4.90 -14.08%
EY 25.67 29.97 24.47 23.00 17.29 8.34 20.39 16.54%
DY 0.00 8.06 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.42 0.44 0.51 0.53 0.52 0.56 0.46 -5.86%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 17/11/04 30/08/04 18/05/04 18/02/04 18/11/03 22/08/03 19/05/03 -
Price 0.62 0.56 0.57 0.71 0.69 0.75 0.58 -
P/RPS 0.17 0.15 0.16 0.21 0.25 0.25 0.18 -3.72%
P/EPS 4.03 3.01 3.43 4.41 6.14 12.84 4.90 -12.18%
EY 24.84 33.18 29.19 22.68 16.29 7.79 20.39 14.02%
DY 0.00 8.93 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.43 0.40 0.43 0.53 0.55 0.60 0.46 -4.38%

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