[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -78.73%
YoY- -30.96%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 314,891 240,367 165,942 89,136 300,189 226,755 151,270 63.10%
PBT 29,515 23,316 15,957 8,556 38,334 33,506 24,663 12.73%
Tax -8,453 -7,812 -4,997 -2,564 -10,111 -8,781 -6,850 15.06%
NP 21,062 15,504 10,960 5,992 28,223 24,725 17,813 11.82%
-
NP to SH 20,607 15,104 10,680 5,945 27,948 24,271 17,514 11.46%
-
Tax Rate 28.64% 33.50% 31.32% 29.97% 26.38% 26.21% 27.77% -
Total Cost 293,829 224,863 154,982 83,144 271,966 202,030 133,457 69.32%
-
Net Worth 177,437 171,407 175,313 169,281 160,557 160,868 151,085 11.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,065 - - - 9,910 - - -
Div Payout % 39.14% - - - 35.46% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 177,437 171,407 175,313 169,281 160,557 160,868 151,085 11.32%
NOSH 201,634 201,655 201,509 201,525 198,219 201,085 198,796 0.95%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.69% 6.45% 6.60% 6.72% 9.40% 10.90% 11.78% -
ROE 11.61% 8.81% 6.09% 3.51% 17.41% 15.09% 11.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 156.17 119.20 82.35 44.23 151.44 112.77 76.09 61.57%
EPS 10.22 7.49 5.30 2.95 14.10 12.07 8.81 10.41%
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.88 0.85 0.87 0.84 0.81 0.80 0.76 10.27%
Adjusted Per Share Value based on latest NOSH - 201,525
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 156.22 119.25 82.32 44.22 148.92 112.49 75.05 63.09%
EPS 10.22 7.49 5.30 2.95 13.87 12.04 8.69 11.42%
DPS 4.00 0.00 0.00 0.00 4.92 0.00 0.00 -
NAPS 0.8803 0.8504 0.8697 0.8398 0.7965 0.7981 0.7495 11.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.04 0.68 1.14 1.59 1.87 1.65 2.10 -
P/RPS 0.67 0.57 1.38 3.59 1.23 1.46 2.76 -61.11%
P/EPS 10.18 9.08 21.51 53.90 13.26 13.67 23.84 -43.32%
EY 9.83 11.01 4.65 1.86 7.54 7.32 4.20 76.37%
DY 3.85 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 1.18 0.80 1.31 1.89 2.31 2.06 2.76 -43.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 24/11/08 28/08/08 26/05/08 20/02/08 -
Price 1.02 1.00 0.88 1.36 1.70 1.85 1.90 -
P/RPS 0.65 0.84 1.07 3.07 1.12 1.64 2.50 -59.29%
P/EPS 9.98 13.35 16.60 46.10 12.06 15.33 21.57 -40.20%
EY 10.02 7.49 6.02 2.17 8.29 6.52 4.64 67.14%
DY 3.92 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.16 1.18 1.01 1.62 2.10 2.31 2.50 -40.09%

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