[BONIA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 15.19%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 108,307 47,208 192,037 130,486 85,929 37,351 150,498 -19.64%
PBT 11,510 3,248 14,376 12,237 9,301 2,605 12,455 -5.11%
Tax -4,136 -1,256 -6,281 -5,140 -3,140 -1,050 -4,953 -11.29%
NP 7,374 1,992 8,095 7,097 6,161 1,555 7,502 -1.13%
-
NP to SH 7,107 1,901 8,095 7,097 6,161 1,555 7,502 -3.53%
-
Tax Rate 35.93% 38.67% 43.69% 42.00% 33.76% 40.31% 39.77% -
Total Cost 100,933 45,216 183,942 123,389 79,768 35,796 142,996 -20.67%
-
Net Worth 82,387 69,579 74,475 62,048 63,106 58,161 56,527 28.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 4,092 - - - 2,018 -
Div Payout % - - 50.55% - - - 26.91% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 82,387 69,579 74,475 62,048 63,106 58,161 56,527 28.46%
NOSH 41,610 41,416 40,920 40,554 40,453 40,389 40,376 2.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.81% 4.22% 4.22% 5.44% 7.17% 4.16% 4.98% -
ROE 8.63% 2.73% 10.87% 11.44% 9.76% 2.67% 13.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 260.29 113.98 469.29 321.76 212.42 92.48 372.73 -21.23%
EPS 17.08 4.59 19.80 17.50 15.23 3.85 18.58 -5.44%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 1.98 1.68 1.82 1.53 1.56 1.44 1.40 25.91%
Adjusted Per Share Value based on latest NOSH - 40,695
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 54.01 23.54 95.76 65.07 42.85 18.62 75.05 -19.64%
EPS 3.54 0.95 4.04 3.54 3.07 0.78 3.74 -3.58%
DPS 0.00 0.00 2.04 0.00 0.00 0.00 1.01 -
NAPS 0.4108 0.347 0.3714 0.3094 0.3147 0.29 0.2819 28.44%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.64 0.57 0.58 0.69 0.60 0.62 -
P/RPS 0.23 0.56 0.12 0.18 0.32 0.65 0.17 22.25%
P/EPS 3.51 13.94 2.88 3.31 4.53 15.58 3.34 3.35%
EY 28.47 7.17 34.71 30.17 22.07 6.42 29.97 -3.35%
DY 0.00 0.00 17.54 0.00 0.00 0.00 8.06 -
P/NAPS 0.30 0.38 0.31 0.38 0.44 0.42 0.44 -22.47%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/03/06 23/11/05 29/08/05 25/05/05 24/02/05 17/11/04 30/08/04 -
Price 0.63 0.60 0.56 0.60 0.64 0.62 0.56 -
P/RPS 0.24 0.53 0.12 0.19 0.30 0.67 0.15 36.68%
P/EPS 3.69 13.07 2.83 3.43 4.20 16.10 3.01 14.50%
EY 27.11 7.65 35.33 29.17 23.80 6.21 33.18 -12.56%
DY 0.00 0.00 17.86 0.00 0.00 0.00 8.93 -
P/NAPS 0.32 0.36 0.31 0.39 0.41 0.43 0.40 -13.78%

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