[BONIA] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -24.1%
YoY- 10.0%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 76,806 89,136 73,434 75,485 80,645 70,625 59,225 18.82%
PBT 7,401 8,556 4,828 8,843 12,787 11,876 9,272 -13.89%
Tax -2,433 -2,564 -1,330 -1,931 -3,818 -3,032 -269 331.21%
NP 4,968 5,992 3,498 6,912 8,969 8,844 9,003 -32.60%
-
NP to SH 4,735 5,945 3,677 6,757 8,903 8,611 9,048 -34.93%
-
Tax Rate 32.87% 29.97% 27.55% 21.84% 29.86% 25.53% 2.90% -
Total Cost 71,838 83,144 69,936 68,573 71,676 61,781 50,222 26.81%
-
Net Worth 175,295 169,281 162,668 158,521 150,361 145,815 131,949 20.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 10,041 - - - 5,654 -
Div Payout % - - 273.08% - - - 62.50% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 175,295 169,281 162,668 158,521 150,361 145,815 131,949 20.74%
NOSH 201,489 201,525 200,824 198,152 197,844 197,048 188,499 4.52%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.47% 6.72% 4.76% 9.16% 11.12% 12.52% 15.20% -
ROE 2.70% 3.51% 2.26% 4.26% 5.92% 5.91% 6.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.12 44.23 36.57 38.09 40.76 35.84 31.42 13.68%
EPS 2.35 2.95 1.84 3.41 4.50 4.37 4.80 -37.74%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 0.87 0.84 0.81 0.80 0.76 0.74 0.70 15.52%
Adjusted Per Share Value based on latest NOSH - 198,152
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.30 44.45 36.62 37.64 40.21 35.22 29.53 18.83%
EPS 2.36 2.96 1.83 3.37 4.44 4.29 4.51 -34.93%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 2.82 -
NAPS 0.8741 0.8441 0.8111 0.7905 0.7498 0.7271 0.658 20.73%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.14 1.59 1.87 1.65 2.10 1.68 1.91 -
P/RPS 2.99 3.59 5.11 4.33 5.15 4.69 6.08 -37.56%
P/EPS 48.51 53.90 102.13 48.39 46.67 38.44 39.79 14.05%
EY 2.06 1.86 0.98 2.07 2.14 2.60 2.51 -12.28%
DY 0.00 0.00 2.67 0.00 0.00 0.00 1.57 -
P/NAPS 1.31 1.89 2.31 2.06 2.76 2.27 2.73 -38.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 26/05/08 20/02/08 15/11/07 27/08/07 -
Price 0.88 1.36 1.70 1.85 1.90 2.01 1.75 -
P/RPS 2.31 3.07 4.65 4.86 4.66 5.61 5.57 -44.23%
P/EPS 37.45 46.10 92.85 54.25 42.22 46.00 36.46 1.79%
EY 2.67 2.17 1.08 1.84 2.37 2.17 2.74 -1.70%
DY 0.00 0.00 2.94 0.00 0.00 0.00 1.71 -
P/NAPS 1.01 1.62 2.10 2.31 2.50 2.72 2.50 -45.20%

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