[BONIA] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -6.07%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 356,544 282,500 235,992 188,832 149,404 113,008 108,132 21.97%
PBT 34,224 47,504 23,060 12,992 10,420 6,444 5,828 34.28%
Tax -10,256 -12,128 -9,748 -5,024 -4,200 -1,904 -1,604 36.19%
NP 23,968 35,376 13,312 7,968 6,220 4,540 4,224 33.51%
-
NP to SH 23,780 34,444 12,672 7,604 6,220 4,540 4,224 33.34%
-
Tax Rate 29.97% 25.53% 42.27% 38.67% 40.31% 29.55% 27.52% -
Total Cost 332,576 247,124 222,680 180,864 143,184 108,468 103,908 21.37%
-
Net Worth 169,281 145,815 93,202 69,579 58,161 50,893 48,799 23.01%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 169,281 145,815 93,202 69,579 58,161 50,893 48,799 23.01%
NOSH 201,525 197,048 44,809 41,416 40,389 40,391 39,999 30.90%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.72% 12.52% 5.64% 4.22% 4.16% 4.02% 3.91% -
ROE 14.05% 23.62% 13.60% 10.93% 10.69% 8.92% 8.66% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 176.92 143.37 526.66 455.94 369.91 279.78 270.33 -6.81%
EPS 11.80 17.48 28.28 18.36 15.40 11.24 10.56 1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.74 2.08 1.68 1.44 1.26 1.22 -6.02%
Adjusted Per Share Value based on latest NOSH - 41,416
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 177.79 140.87 117.68 94.16 74.50 56.35 53.92 21.97%
EPS 11.86 17.18 6.32 3.79 3.10 2.26 2.11 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8441 0.7271 0.4648 0.347 0.29 0.2538 0.2433 23.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.59 1.68 0.70 0.64 0.60 0.65 0.69 -
P/RPS 0.90 1.17 0.13 0.14 0.16 0.23 0.26 22.96%
P/EPS 13.47 9.61 2.48 3.49 3.90 5.78 6.53 12.81%
EY 7.42 10.40 40.40 28.69 25.67 17.29 15.30 -11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.27 0.34 0.38 0.42 0.52 0.57 22.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 15/11/07 22/11/06 23/11/05 17/11/04 18/11/03 27/11/02 -
Price 1.36 2.01 1.00 0.60 0.62 0.69 0.67 -
P/RPS 0.77 1.40 0.19 0.13 0.17 0.25 0.25 20.60%
P/EPS 11.53 11.50 3.54 3.27 4.03 6.14 6.34 10.47%
EY 8.68 8.70 28.28 30.60 24.84 16.29 15.76 -9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.72 0.48 0.36 0.43 0.55 0.55 19.70%

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