[BONIA] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 15.15%
YoY- -0.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 240,367 165,942 89,136 300,189 226,755 151,270 70,625 126.09%
PBT 23,316 15,957 8,556 38,334 33,506 24,663 11,876 56.72%
Tax -7,812 -4,997 -2,564 -10,111 -8,781 -6,850 -3,032 87.83%
NP 15,504 10,960 5,992 28,223 24,725 17,813 8,844 45.33%
-
NP to SH 15,104 10,680 5,945 27,948 24,271 17,514 8,611 45.39%
-
Tax Rate 33.50% 31.32% 29.97% 26.38% 26.21% 27.77% 25.53% -
Total Cost 224,863 154,982 83,144 271,966 202,030 133,457 61,781 136.42%
-
Net Worth 171,407 175,313 169,281 160,557 160,868 151,085 145,815 11.37%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 9,910 - - - -
Div Payout % - - - 35.46% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 171,407 175,313 169,281 160,557 160,868 151,085 145,815 11.37%
NOSH 201,655 201,509 201,525 198,219 201,085 198,796 197,048 1.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.45% 6.60% 6.72% 9.40% 10.90% 11.78% 12.52% -
ROE 8.81% 6.09% 3.51% 17.41% 15.09% 11.59% 5.91% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 119.20 82.35 44.23 151.44 112.77 76.09 35.84 122.64%
EPS 7.49 5.30 2.95 14.10 12.07 8.81 4.37 43.17%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.84 0.81 0.80 0.76 0.74 9.67%
Adjusted Per Share Value based on latest NOSH - 200,824
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 119.86 82.75 44.45 149.69 113.07 75.43 35.22 126.08%
EPS 7.53 5.33 2.96 13.94 12.10 8.73 4.29 45.45%
DPS 0.00 0.00 0.00 4.94 0.00 0.00 0.00 -
NAPS 0.8547 0.8742 0.8441 0.8006 0.8022 0.7534 0.7271 11.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.68 1.14 1.59 1.87 1.65 2.10 1.68 -
P/RPS 0.57 1.38 3.59 1.23 1.46 2.76 4.69 -75.43%
P/EPS 9.08 21.51 53.90 13.26 13.67 23.84 38.44 -61.75%
EY 11.01 4.65 1.86 7.54 7.32 4.20 2.60 161.51%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.80 1.31 1.89 2.31 2.06 2.76 2.27 -50.07%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 24/11/08 28/08/08 26/05/08 20/02/08 15/11/07 -
Price 1.00 0.88 1.36 1.70 1.85 1.90 2.01 -
P/RPS 0.84 1.07 3.07 1.12 1.64 2.50 5.61 -71.76%
P/EPS 13.35 16.60 46.10 12.06 15.33 21.57 46.00 -56.13%
EY 7.49 6.02 2.17 8.29 6.52 4.64 2.17 128.22%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.18 1.01 1.62 2.10 2.31 2.50 2.72 -42.66%

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