[BONIA] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -37.6%
YoY- 111.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 80,645 70,625 59,225 59,100 69,023 58,998 60,249 21.39%
PBT 12,787 11,876 9,272 8,540 13,535 5,765 4,990 86.93%
Tax -3,818 -3,032 -269 -2,180 -3,543 -2,437 -1,128 124.93%
NP 8,969 8,844 9,003 6,360 9,992 3,328 3,862 75.10%
-
NP to SH 8,903 8,611 9,048 6,143 9,844 3,168 3,825 75.36%
-
Tax Rate 29.86% 25.53% 2.90% 25.53% 26.18% 42.27% 22.61% -
Total Cost 71,676 61,781 50,222 52,740 59,031 55,670 56,387 17.29%
-
Net Worth 150,361 145,815 131,949 108,035 103,327 93,202 88,983 41.73%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 5,654 - - - 4,449 -
Div Payout % - - 62.50% - - - 116.32% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 150,361 145,815 131,949 108,035 103,327 93,202 88,983 41.73%
NOSH 197,844 197,048 188,499 48,446 46,543 44,809 44,491 169.68%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.12% 12.52% 15.20% 10.76% 14.48% 5.64% 6.41% -
ROE 5.92% 5.91% 6.86% 5.69% 9.53% 3.40% 4.30% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 40.76 35.84 31.42 121.99 148.30 131.67 135.42 -54.98%
EPS 4.50 4.37 4.80 12.68 21.15 7.07 2.87 34.85%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 10.00 -
NAPS 0.76 0.74 0.70 2.23 2.22 2.08 2.00 -47.44%
Adjusted Per Share Value based on latest NOSH - 48,446
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 40.01 35.04 29.38 29.32 34.24 29.27 29.89 21.39%
EPS 4.42 4.27 4.49 3.05 4.88 1.57 1.90 75.29%
DPS 0.00 0.00 2.81 0.00 0.00 0.00 2.21 -
NAPS 0.7459 0.7234 0.6546 0.536 0.5126 0.4624 0.4414 41.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.10 1.68 1.91 1.61 0.98 0.70 0.66 -
P/RPS 5.15 4.69 6.08 1.32 0.66 0.53 0.49 377.76%
P/EPS 46.67 38.44 39.79 12.70 4.63 9.90 7.68 231.91%
EY 2.14 2.60 2.51 7.88 21.58 10.10 13.03 -69.91%
DY 0.00 0.00 1.57 0.00 0.00 0.00 15.15 -
P/NAPS 2.76 2.27 2.73 0.72 0.44 0.34 0.33 310.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 15/11/07 27/08/07 24/05/07 28/02/07 22/11/06 29/08/06 -
Price 1.90 2.01 1.75 1.17 1.50 1.00 0.65 -
P/RPS 4.66 5.61 5.57 0.96 1.01 0.76 0.48 353.20%
P/EPS 42.22 46.00 36.46 9.23 7.09 14.14 7.56 213.78%
EY 2.37 2.17 2.74 10.84 14.10 7.07 13.23 -68.12%
DY 0.00 0.00 1.71 0.00 0.00 0.00 15.38 -
P/NAPS 2.50 2.72 2.50 0.52 0.68 0.48 0.33 284.31%

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