[BONIA] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -23.21%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 216,614 188,832 192,037 173,981 171,858 149,404 150,498 27.39%
PBT 23,020 12,992 14,376 16,316 18,602 10,420 12,455 50.43%
Tax -8,272 -5,024 -6,281 -6,853 -6,280 -4,200 -4,953 40.63%
NP 14,748 7,968 8,095 9,462 12,322 6,220 7,502 56.73%
-
NP to SH 14,214 7,604 8,095 9,462 12,322 6,220 7,502 52.93%
-
Tax Rate 35.93% 38.67% 43.69% 42.00% 33.76% 40.31% 39.77% -
Total Cost 201,866 180,864 183,942 164,518 159,536 143,184 142,996 25.76%
-
Net Worth 82,387 69,579 74,475 62,048 63,106 58,161 56,527 28.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 4,092 - - - 2,018 -
Div Payout % - - 50.55% - - - 26.91% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 82,387 69,579 74,475 62,048 63,106 58,161 56,527 28.46%
NOSH 41,610 41,416 40,920 40,554 40,453 40,389 40,376 2.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.81% 4.22% 4.22% 5.44% 7.17% 4.16% 4.98% -
ROE 17.25% 10.93% 10.87% 15.25% 19.53% 10.69% 13.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 520.58 455.94 469.29 429.01 424.83 369.91 372.73 24.87%
EPS 34.16 18.36 19.80 23.33 30.46 15.40 18.58 49.91%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 1.98 1.68 1.82 1.53 1.56 1.44 1.40 25.91%
Adjusted Per Share Value based on latest NOSH - 40,695
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 108.01 94.16 95.76 86.75 85.70 74.50 75.05 27.38%
EPS 7.09 3.79 4.04 4.72 6.14 3.10 3.74 52.99%
DPS 0.00 0.00 2.04 0.00 0.00 0.00 1.01 -
NAPS 0.4108 0.347 0.3714 0.3094 0.3147 0.29 0.2819 28.44%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.64 0.57 0.58 0.69 0.60 0.62 -
P/RPS 0.12 0.14 0.12 0.14 0.16 0.16 0.17 -20.67%
P/EPS 1.76 3.49 2.88 2.49 2.27 3.90 3.34 -34.68%
EY 56.93 28.69 34.71 40.23 44.14 25.67 29.97 53.20%
DY 0.00 0.00 17.54 0.00 0.00 0.00 8.06 -
P/NAPS 0.30 0.38 0.31 0.38 0.44 0.42 0.44 -22.47%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/03/06 23/11/05 29/08/05 25/05/05 24/02/05 17/11/04 30/08/04 -
Price 0.63 0.60 0.56 0.60 0.64 0.62 0.56 -
P/RPS 0.12 0.13 0.12 0.14 0.15 0.17 0.15 -13.78%
P/EPS 1.84 3.27 2.83 2.57 2.10 4.03 3.01 -27.90%
EY 54.22 30.60 35.33 38.89 47.59 24.84 33.18 38.61%
DY 0.00 0.00 17.86 0.00 0.00 0.00 8.93 -
P/NAPS 0.32 0.36 0.31 0.39 0.41 0.43 0.40 -13.78%

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