[BONIA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 38.23%
YoY- 70.86%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 187,121 128,021 58,998 221,372 161,123 108,307 47,208 150.67%
PBT 27,840 19,300 5,765 21,494 16,504 11,510 3,248 319.37%
Tax -8,160 -5,980 -2,437 -7,072 -5,944 -4,136 -1,256 248.57%
NP 19,680 13,320 3,328 14,422 10,560 7,374 1,992 361.06%
-
NP to SH 19,155 13,012 3,168 13,831 10,006 7,107 1,901 367.17%
-
Tax Rate 29.31% 30.98% 42.27% 32.90% 36.02% 35.93% 38.67% -
Total Cost 167,441 114,701 55,670 206,950 150,563 100,933 45,216 139.54%
-
Net Worth 111,879 103,425 93,202 23,036 82,528 82,387 69,579 37.29%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 4,346 - - - -
Div Payout % - - - 31.43% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 111,879 103,425 93,202 23,036 82,528 82,387 69,579 37.29%
NOSH 50,170 46,587 44,809 43,465 42,760 41,610 41,416 13.64%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.52% 10.40% 5.64% 6.51% 6.55% 6.81% 4.22% -
ROE 17.12% 12.58% 3.40% 60.04% 12.12% 8.63% 2.73% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 372.97 274.79 131.67 509.30 376.80 260.29 113.98 120.56%
EPS 38.18 27.93 7.07 10.61 23.40 17.08 4.59 311.06%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.23 2.22 2.08 0.53 1.93 1.98 1.68 20.80%
Adjusted Per Share Value based on latest NOSH - 44,491
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 92.83 63.51 29.27 109.82 79.93 53.73 23.42 150.66%
EPS 9.50 6.46 1.57 6.86 4.96 3.53 0.94 368.10%
DPS 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
NAPS 0.555 0.5131 0.4624 0.1143 0.4094 0.4087 0.3452 37.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.61 0.98 0.70 0.66 0.64 0.60 0.64 -
P/RPS 0.43 0.36 0.53 0.13 0.17 0.23 0.56 -16.16%
P/EPS 4.22 3.51 9.90 2.07 2.74 3.51 13.94 -54.94%
EY 23.71 28.50 10.10 48.21 36.56 28.47 7.17 122.12%
DY 0.00 0.00 0.00 15.15 0.00 0.00 0.00 -
P/NAPS 0.72 0.44 0.34 1.25 0.33 0.30 0.38 53.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 22/11/06 29/08/06 24/05/06 17/03/06 23/11/05 -
Price 1.17 1.50 1.00 0.65 0.65 0.63 0.60 -
P/RPS 0.31 0.55 0.76 0.13 0.17 0.24 0.53 -30.08%
P/EPS 3.06 5.37 14.14 2.04 2.78 3.69 13.07 -62.04%
EY 32.63 18.62 7.07 48.95 36.00 27.11 7.65 163.24%
DY 0.00 0.00 0.00 15.38 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.48 1.23 0.34 0.32 0.36 27.80%

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