[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -69.47%
YoY- 171.81%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 300,189 226,755 151,270 70,625 246,346 187,121 128,021 76.59%
PBT 38,334 33,506 24,663 11,876 37,112 27,840 19,300 58.07%
Tax -10,111 -8,781 -6,850 -3,032 -8,429 -8,160 -5,980 41.97%
NP 28,223 24,725 17,813 8,844 28,683 19,680 13,320 65.04%
-
NP to SH 27,948 24,271 17,514 8,611 28,203 19,155 13,012 66.54%
-
Tax Rate 26.38% 26.21% 27.77% 25.53% 22.71% 29.31% 30.98% -
Total Cost 271,966 202,030 133,457 61,781 217,663 167,441 114,701 77.90%
-
Net Worth 160,557 160,868 151,085 145,815 123,003 111,879 103,425 34.10%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,910 - - - 5,271 - - -
Div Payout % 35.46% - - - 18.69% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 160,557 160,868 151,085 145,815 123,003 111,879 103,425 34.10%
NOSH 198,219 201,085 198,796 197,048 175,719 50,170 46,587 162.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.40% 10.90% 11.78% 12.52% 11.64% 10.52% 10.40% -
ROE 17.41% 15.09% 11.59% 5.91% 22.93% 17.12% 12.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 151.44 112.77 76.09 35.84 140.19 372.97 274.79 -32.80%
EPS 14.10 12.07 8.81 4.37 16.05 38.18 27.93 -36.62%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.81 0.80 0.76 0.74 0.70 2.23 2.22 -48.97%
Adjusted Per Share Value based on latest NOSH - 197,048
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 149.69 113.07 75.43 35.22 122.84 93.31 63.84 76.58%
EPS 13.94 12.10 8.73 4.29 14.06 9.55 6.49 66.55%
DPS 4.94 0.00 0.00 0.00 2.63 0.00 0.00 -
NAPS 0.8006 0.8022 0.7534 0.7271 0.6134 0.5579 0.5157 34.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.87 1.65 2.10 1.68 1.91 1.61 0.98 -
P/RPS 1.23 1.46 2.76 4.69 1.36 0.43 0.36 127.01%
P/EPS 13.26 13.67 23.84 38.44 11.90 4.22 3.51 142.75%
EY 7.54 7.32 4.20 2.60 8.40 23.71 28.50 -58.82%
DY 2.67 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 2.31 2.06 2.76 2.27 2.73 0.72 0.44 202.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 20/02/08 15/11/07 27/08/07 24/05/07 28/02/07 -
Price 1.70 1.85 1.90 2.01 1.75 1.17 1.50 -
P/RPS 1.12 1.64 2.50 5.61 1.25 0.31 0.55 60.72%
P/EPS 12.06 15.33 21.57 46.00 10.90 3.06 5.37 71.57%
EY 8.29 6.52 4.64 2.17 9.17 32.63 18.62 -41.72%
DY 2.94 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 2.10 2.31 2.50 2.72 2.50 0.52 0.68 112.21%

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