[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 79.65%
YoY- -39.02%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 95,217 314,891 240,367 165,942 89,136 300,189 226,755 -43.89%
PBT 10,456 29,515 23,316 15,957 8,556 38,334 33,506 -53.95%
Tax -3,274 -8,453 -7,812 -4,997 -2,564 -10,111 -8,781 -48.16%
NP 7,182 21,062 15,504 10,960 5,992 28,223 24,725 -56.10%
-
NP to SH 7,151 20,607 15,104 10,680 5,945 27,948 24,271 -55.68%
-
Tax Rate 31.31% 28.64% 33.50% 31.32% 29.97% 26.38% 26.21% -
Total Cost 88,035 293,829 224,863 154,982 83,144 271,966 202,030 -42.49%
-
Net Worth 185,321 177,437 171,407 175,313 169,281 160,557 160,868 9.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 8,065 - - - 9,910 - -
Div Payout % - 39.14% - - - 35.46% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 185,321 177,437 171,407 175,313 169,281 160,557 160,868 9.88%
NOSH 201,436 201,634 201,655 201,509 201,525 198,219 201,085 0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.54% 6.69% 6.45% 6.60% 6.72% 9.40% 10.90% -
ROE 3.86% 11.61% 8.81% 6.09% 3.51% 17.41% 15.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.27 156.17 119.20 82.35 44.23 151.44 112.77 -43.96%
EPS 3.55 10.22 7.49 5.30 2.95 14.10 12.07 -55.74%
DPS 0.00 4.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.92 0.88 0.85 0.87 0.84 0.81 0.80 9.75%
Adjusted Per Share Value based on latest NOSH - 201,489
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.48 157.02 119.86 82.75 44.45 149.69 113.07 -43.89%
EPS 3.57 10.28 7.53 5.33 2.96 13.94 12.10 -55.64%
DPS 0.00 4.02 0.00 0.00 0.00 4.94 0.00 -
NAPS 0.9241 0.8848 0.8547 0.8742 0.8441 0.8006 0.8022 9.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.00 1.04 0.68 1.14 1.59 1.87 1.65 -
P/RPS 2.12 0.67 0.57 1.38 3.59 1.23 1.46 28.20%
P/EPS 28.17 10.18 9.08 21.51 53.90 13.26 13.67 61.86%
EY 3.55 9.83 11.01 4.65 1.86 7.54 7.32 -38.24%
DY 0.00 3.85 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 1.09 1.18 0.80 1.31 1.89 2.31 2.06 -34.55%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 28/05/09 27/02/09 24/11/08 28/08/08 26/05/08 -
Price 1.05 1.02 1.00 0.88 1.36 1.70 1.85 -
P/RPS 2.22 0.65 0.84 1.07 3.07 1.12 1.64 22.34%
P/EPS 29.58 9.98 13.35 16.60 46.10 12.06 15.33 54.92%
EY 3.38 10.02 7.49 6.02 2.17 8.29 6.52 -35.44%
DY 0.00 3.92 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.14 1.16 1.18 1.01 1.62 2.10 2.31 -37.52%

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