[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 103.39%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 89,136 300,189 226,755 151,270 70,625 246,346 187,121 -38.92%
PBT 8,556 38,334 33,506 24,663 11,876 37,112 27,840 -54.36%
Tax -2,564 -10,111 -8,781 -6,850 -3,032 -8,429 -8,160 -53.68%
NP 5,992 28,223 24,725 17,813 8,844 28,683 19,680 -54.64%
-
NP to SH 5,945 27,948 24,271 17,514 8,611 28,203 19,155 -54.06%
-
Tax Rate 29.97% 26.38% 26.21% 27.77% 25.53% 22.71% 29.31% -
Total Cost 83,144 271,966 202,030 133,457 61,781 217,663 167,441 -37.21%
-
Net Worth 169,281 160,557 160,868 151,085 145,815 123,003 111,879 31.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,910 - - - 5,271 - -
Div Payout % - 35.46% - - - 18.69% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 169,281 160,557 160,868 151,085 145,815 123,003 111,879 31.69%
NOSH 201,525 198,219 201,085 198,796 197,048 175,719 50,170 152.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.72% 9.40% 10.90% 11.78% 12.52% 11.64% 10.52% -
ROE 3.51% 17.41% 15.09% 11.59% 5.91% 22.93% 17.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.23 151.44 112.77 76.09 35.84 140.19 372.97 -75.76%
EPS 2.95 14.10 12.07 8.81 4.37 16.05 38.18 -81.77%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.84 0.81 0.80 0.76 0.74 0.70 2.23 -47.74%
Adjusted Per Share Value based on latest NOSH - 197,844
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.22 148.92 112.49 75.05 35.04 122.21 92.83 -38.92%
EPS 2.95 13.87 12.04 8.69 4.27 13.99 9.50 -54.04%
DPS 0.00 4.92 0.00 0.00 0.00 2.62 0.00 -
NAPS 0.8398 0.7965 0.7981 0.7495 0.7234 0.6102 0.555 31.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.59 1.87 1.65 2.10 1.68 1.91 1.61 -
P/RPS 3.59 1.23 1.46 2.76 4.69 1.36 0.43 309.95%
P/EPS 53.90 13.26 13.67 23.84 38.44 11.90 4.22 443.87%
EY 1.86 7.54 7.32 4.20 2.60 8.40 23.71 -81.58%
DY 0.00 2.67 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 1.89 2.31 2.06 2.76 2.27 2.73 0.72 89.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 26/05/08 20/02/08 15/11/07 27/08/07 24/05/07 -
Price 1.36 1.70 1.85 1.90 2.01 1.75 1.17 -
P/RPS 3.07 1.12 1.64 2.50 5.61 1.25 0.31 359.23%
P/EPS 46.10 12.06 15.33 21.57 46.00 10.90 3.06 506.97%
EY 2.17 8.29 6.52 4.64 2.17 9.17 32.63 -83.50%
DY 0.00 2.94 0.00 0.00 0.00 1.71 0.00 -
P/NAPS 1.62 2.10 2.31 2.50 2.72 2.50 0.52 112.86%

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