[BONIA] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -17.09%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 282,500 235,992 188,832 149,404 113,008 108,132 82,084 22.86%
PBT 47,504 23,060 12,992 10,420 6,444 5,828 2,904 59.29%
Tax -12,128 -9,748 -5,024 -4,200 -1,904 -1,604 -888 54.57%
NP 35,376 13,312 7,968 6,220 4,540 4,224 2,016 61.16%
-
NP to SH 34,444 12,672 7,604 6,220 4,540 4,224 2,016 60.45%
-
Tax Rate 25.53% 42.27% 38.67% 40.31% 29.55% 27.52% 30.58% -
Total Cost 247,124 222,680 180,864 143,184 108,468 103,908 80,068 20.65%
-
Net Worth 145,815 93,202 69,579 58,161 50,893 48,799 43,390 22.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 145,815 93,202 69,579 58,161 50,893 48,799 43,390 22.37%
NOSH 197,048 44,809 41,416 40,389 40,391 39,999 33,377 34.41%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.52% 5.64% 4.22% 4.16% 4.02% 3.91% 2.46% -
ROE 23.62% 13.60% 10.93% 10.69% 8.92% 8.66% 4.65% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 143.37 526.66 455.94 369.91 279.78 270.33 245.93 -8.59%
EPS 17.48 28.28 18.36 15.40 11.24 10.56 6.04 19.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 2.08 1.68 1.44 1.26 1.22 1.30 -8.95%
Adjusted Per Share Value based on latest NOSH - 40,389
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 140.87 117.68 94.16 74.50 56.35 53.92 40.93 22.86%
EPS 17.18 6.32 3.79 3.10 2.26 2.11 1.01 60.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7271 0.4648 0.347 0.29 0.2538 0.2433 0.2164 22.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.68 0.70 0.64 0.60 0.65 0.69 0.52 -
P/RPS 1.17 0.13 0.14 0.16 0.23 0.26 0.21 33.12%
P/EPS 9.61 2.48 3.49 3.90 5.78 6.53 8.61 1.84%
EY 10.40 40.40 28.69 25.67 17.29 15.30 11.62 -1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 0.34 0.38 0.42 0.52 0.57 0.40 33.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 22/11/06 23/11/05 17/11/04 18/11/03 27/11/02 21/11/01 -
Price 2.01 1.00 0.60 0.62 0.69 0.67 0.57 -
P/RPS 1.40 0.19 0.13 0.17 0.25 0.25 0.23 35.10%
P/EPS 11.50 3.54 3.27 4.03 6.14 6.34 9.44 3.34%
EY 8.70 28.28 30.60 24.84 16.29 15.76 10.60 -3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 0.48 0.36 0.43 0.55 0.55 0.44 35.45%

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