[BONIA] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 3.32%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 171,858 149,404 150,498 141,474 139,684 113,008 119,196 27.48%
PBT 18,602 10,420 12,455 10,697 9,602 6,444 5,865 115.11%
Tax -6,280 -4,200 -4,953 -3,981 -3,102 -1,904 -3,520 46.84%
NP 12,322 6,220 7,502 6,716 6,500 4,540 2,345 200.72%
-
NP to SH 12,322 6,220 7,502 6,716 6,500 4,540 2,345 200.72%
-
Tax Rate 33.76% 40.31% 39.77% 37.22% 32.31% 29.55% 60.02% -
Total Cost 159,536 143,184 142,996 134,758 133,184 108,468 116,851 22.95%
-
Net Worth 63,106 58,161 56,527 54,083 53,695 50,893 49,796 17.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 2,018 - - - 2,007 -
Div Payout % - - 26.91% - - - 85.63% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 63,106 58,161 56,527 54,083 53,695 50,893 49,796 17.02%
NOSH 40,453 40,389 40,376 40,360 40,372 40,391 40,158 0.48%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.17% 4.16% 4.98% 4.75% 4.65% 4.02% 1.97% -
ROE 19.53% 10.69% 13.27% 12.42% 12.11% 8.92% 4.71% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 424.83 369.91 372.73 350.53 345.99 279.78 296.81 26.86%
EPS 30.46 15.40 18.58 16.64 16.10 11.24 5.84 199.25%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.56 1.44 1.40 1.34 1.33 1.26 1.24 16.45%
Adjusted Per Share Value based on latest NOSH - 40,429
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 85.70 74.50 75.05 70.55 69.65 56.35 59.44 27.48%
EPS 6.14 3.10 3.74 3.35 3.24 2.26 1.17 200.47%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 1.00 -
NAPS 0.3147 0.29 0.2819 0.2697 0.2678 0.2538 0.2483 17.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.60 0.62 0.68 0.70 0.65 0.70 -
P/RPS 0.16 0.16 0.17 0.19 0.20 0.23 0.24 -23.59%
P/EPS 2.27 3.90 3.34 4.09 4.35 5.78 11.99 -66.86%
EY 44.14 25.67 29.97 24.47 23.00 17.29 8.34 202.16%
DY 0.00 0.00 8.06 0.00 0.00 0.00 7.14 -
P/NAPS 0.44 0.42 0.44 0.51 0.53 0.52 0.56 -14.78%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 17/11/04 30/08/04 18/05/04 18/02/04 18/11/03 22/08/03 -
Price 0.64 0.62 0.56 0.57 0.71 0.69 0.75 -
P/RPS 0.15 0.17 0.15 0.16 0.21 0.25 0.25 -28.75%
P/EPS 2.10 4.03 3.01 3.43 4.41 6.14 12.84 -69.92%
EY 47.59 24.84 33.18 29.19 22.68 16.29 7.79 232.35%
DY 0.00 0.00 8.93 0.00 0.00 0.00 6.67 -
P/NAPS 0.41 0.43 0.40 0.43 0.53 0.55 0.60 -22.32%

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