[BONIA] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 196.21%
YoY- 117.78%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 47,208 61,551 44,557 48,578 37,351 44,392 36,264 19.20%
PBT 3,248 2,139 2,936 6,696 2,605 4,432 3,222 0.53%
Tax -1,256 -1,141 -2,000 -2,090 -1,050 -1,967 -1,435 -8.49%
NP 1,992 998 936 4,606 1,555 2,465 1,787 7.50%
-
NP to SH 1,901 998 936 4,606 1,555 2,465 1,787 4.20%
-
Tax Rate 38.67% 53.34% 68.12% 31.21% 40.31% 44.38% 44.54% -
Total Cost 45,216 60,553 43,621 43,972 35,796 41,927 34,477 19.79%
-
Net Worth 69,579 40,724 62,264 63,084 58,161 56,573 54,176 18.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 4,072 - - - 2,020 - -
Div Payout % - 408.06% - - - 81.97% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 69,579 40,724 62,264 63,084 58,161 56,573 54,176 18.13%
NOSH 41,416 40,724 40,695 40,438 40,389 40,409 40,429 1.61%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.22% 1.62% 2.10% 9.48% 4.16% 5.55% 4.93% -
ROE 2.73% 2.45% 1.50% 7.30% 2.67% 4.36% 3.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 113.98 151.14 109.49 120.13 92.48 109.85 89.70 17.29%
EPS 4.59 2.45 2.30 11.39 3.85 6.10 4.42 2.54%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.68 1.00 1.53 1.56 1.44 1.40 1.34 16.25%
Adjusted Per Share Value based on latest NOSH - 40,438
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.54 30.69 22.22 24.22 18.62 22.14 18.08 19.21%
EPS 0.95 0.50 0.47 2.30 0.78 1.23 0.89 4.44%
DPS 0.00 2.03 0.00 0.00 0.00 1.01 0.00 -
NAPS 0.347 0.2031 0.3105 0.3146 0.29 0.2821 0.2701 18.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.57 0.58 0.69 0.60 0.62 0.68 -
P/RPS 0.56 0.38 0.53 0.57 0.65 0.56 0.76 -18.40%
P/EPS 13.94 23.26 25.22 6.06 15.58 10.16 15.38 -6.33%
EY 7.17 4.30 3.97 16.51 6.42 9.84 6.50 6.75%
DY 0.00 17.54 0.00 0.00 0.00 8.06 0.00 -
P/NAPS 0.38 0.57 0.38 0.44 0.42 0.44 0.51 -17.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 25/05/05 24/02/05 17/11/04 30/08/04 18/05/04 -
Price 0.60 0.56 0.60 0.64 0.62 0.56 0.57 -
P/RPS 0.53 0.37 0.55 0.53 0.67 0.51 0.64 -11.80%
P/EPS 13.07 22.85 26.09 5.62 16.10 9.18 12.90 0.87%
EY 7.65 4.38 3.83 17.80 6.21 10.89 7.75 -0.86%
DY 0.00 17.86 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 0.36 0.56 0.39 0.41 0.43 0.40 0.43 -11.16%

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