[BONIA] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 173.86%
YoY- 13.03%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 58,998 60,249 52,816 61,099 47,208 61,551 44,557 20.56%
PBT 5,765 4,990 4,994 8,262 3,248 2,139 2,936 56.74%
Tax -2,437 -1,128 -1,808 -2,880 -1,256 -1,141 -2,000 14.06%
NP 3,328 3,862 3,186 5,382 1,992 998 936 132.77%
-
NP to SH 3,168 3,825 2,899 5,206 1,901 998 936 125.26%
-
Tax Rate 42.27% 22.61% 36.20% 34.86% 38.67% 53.34% 68.12% -
Total Cost 55,670 56,387 49,630 55,717 45,216 60,553 43,621 17.63%
-
Net Worth 93,202 88,983 83,259 83,128 69,579 40,724 62,264 30.82%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 4,449 - - - 4,072 - -
Div Payout % - 116.32% - - - 408.06% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 93,202 88,983 83,259 83,128 69,579 40,724 62,264 30.82%
NOSH 44,809 44,491 43,139 41,983 41,416 40,724 40,695 6.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.64% 6.41% 6.03% 8.81% 4.22% 1.62% 2.10% -
ROE 3.40% 4.30% 3.48% 6.26% 2.73% 2.45% 1.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 131.67 135.42 122.43 145.53 113.98 151.14 109.49 13.07%
EPS 7.07 2.87 6.72 12.40 4.59 2.45 2.30 111.26%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.08 2.00 1.93 1.98 1.68 1.00 1.53 22.69%
Adjusted Per Share Value based on latest NOSH - 41,983
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.42 30.04 26.34 30.47 23.54 30.69 22.22 20.55%
EPS 1.58 1.91 1.45 2.60 0.95 0.50 0.47 124.24%
DPS 0.00 2.22 0.00 0.00 0.00 2.03 0.00 -
NAPS 0.4648 0.4437 0.4152 0.4145 0.347 0.2031 0.3105 30.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.66 0.64 0.60 0.64 0.57 0.58 -
P/RPS 0.53 0.49 0.52 0.41 0.56 0.38 0.53 0.00%
P/EPS 9.90 7.68 9.52 4.84 13.94 23.26 25.22 -46.35%
EY 10.10 13.03 10.50 20.67 7.17 4.30 3.97 86.25%
DY 0.00 15.15 0.00 0.00 0.00 17.54 0.00 -
P/NAPS 0.34 0.33 0.33 0.30 0.38 0.57 0.38 -7.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 29/08/06 24/05/06 17/03/06 23/11/05 29/08/05 25/05/05 -
Price 1.00 0.65 0.65 0.63 0.60 0.56 0.60 -
P/RPS 0.76 0.48 0.53 0.43 0.53 0.37 0.55 24.03%
P/EPS 14.14 7.56 9.67 5.08 13.07 22.85 26.09 -33.50%
EY 7.07 13.23 10.34 19.68 7.65 4.38 3.83 50.42%
DY 0.00 15.38 0.00 0.00 0.00 17.86 0.00 -
P/NAPS 0.48 0.33 0.34 0.32 0.36 0.56 0.39 14.83%

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