[BONIA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 47.24%
YoY- 103.91%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 226,755 151,270 70,625 246,346 187,121 128,021 58,998 145.16%
PBT 33,506 24,663 11,876 37,112 27,840 19,300 5,765 222.91%
Tax -8,781 -6,850 -3,032 -8,429 -8,160 -5,980 -2,437 134.84%
NP 24,725 17,813 8,844 28,683 19,680 13,320 3,328 280.28%
-
NP to SH 24,271 17,514 8,611 28,203 19,155 13,012 3,168 288.14%
-
Tax Rate 26.21% 27.77% 25.53% 22.71% 29.31% 30.98% 42.27% -
Total Cost 202,030 133,457 61,781 217,663 167,441 114,701 55,670 135.96%
-
Net Worth 160,868 151,085 145,815 123,003 111,879 103,425 93,202 43.84%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 5,271 - - - -
Div Payout % - - - 18.69% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 160,868 151,085 145,815 123,003 111,879 103,425 93,202 43.84%
NOSH 201,085 198,796 197,048 175,719 50,170 46,587 44,809 171.81%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.90% 11.78% 12.52% 11.64% 10.52% 10.40% 5.64% -
ROE 15.09% 11.59% 5.91% 22.93% 17.12% 12.58% 3.40% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 112.77 76.09 35.84 140.19 372.97 274.79 131.67 -9.80%
EPS 12.07 8.81 4.37 16.05 38.18 27.93 7.07 42.79%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.80 0.76 0.74 0.70 2.23 2.22 2.08 -47.08%
Adjusted Per Share Value based on latest NOSH - 188,499
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 112.49 75.05 35.04 122.21 92.83 63.51 29.27 145.15%
EPS 12.04 8.69 4.27 13.99 9.50 6.46 1.57 288.40%
DPS 0.00 0.00 0.00 2.62 0.00 0.00 0.00 -
NAPS 0.7981 0.7495 0.7234 0.6102 0.555 0.5131 0.4624 43.84%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.65 2.10 1.68 1.91 1.61 0.98 0.70 -
P/RPS 1.46 2.76 4.69 1.36 0.43 0.36 0.53 96.38%
P/EPS 13.67 23.84 38.44 11.90 4.22 3.51 9.90 23.97%
EY 7.32 4.20 2.60 8.40 23.71 28.50 10.10 -19.29%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 2.06 2.76 2.27 2.73 0.72 0.44 0.34 231.98%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 20/02/08 15/11/07 27/08/07 24/05/07 28/02/07 22/11/06 -
Price 1.85 1.90 2.01 1.75 1.17 1.50 1.00 -
P/RPS 1.64 2.50 5.61 1.25 0.31 0.55 0.76 66.91%
P/EPS 15.33 21.57 46.00 10.90 3.06 5.37 14.14 5.52%
EY 6.52 4.64 2.17 9.17 32.63 18.62 7.07 -5.25%
DY 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
P/NAPS 2.31 2.50 2.72 2.50 0.52 0.68 0.48 184.77%

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