[BONIA] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -8.38%
YoY- 66.65%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 380,868 356,544 282,500 235,992 188,832 149,404 113,008 22.42%
PBT 41,824 34,224 47,504 23,060 12,992 10,420 6,444 36.53%
Tax -13,096 -10,256 -12,128 -9,748 -5,024 -4,200 -1,904 37.86%
NP 28,728 23,968 35,376 13,312 7,968 6,220 4,540 35.96%
-
NP to SH 28,604 23,780 34,444 12,672 7,604 6,220 4,540 35.86%
-
Tax Rate 31.31% 29.97% 25.53% 42.27% 38.67% 40.31% 29.55% -
Total Cost 352,140 332,576 247,124 222,680 180,864 143,184 108,468 21.66%
-
Net Worth 185,321 169,281 145,815 93,202 69,579 58,161 50,893 24.01%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 185,321 169,281 145,815 93,202 69,579 58,161 50,893 24.01%
NOSH 201,436 201,525 197,048 44,809 41,416 40,389 40,391 30.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.54% 6.72% 12.52% 5.64% 4.22% 4.16% 4.02% -
ROE 15.43% 14.05% 23.62% 13.60% 10.93% 10.69% 8.92% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 189.08 176.92 143.37 526.66 455.94 369.91 279.78 -6.31%
EPS 14.20 11.80 17.48 28.28 18.36 15.40 11.24 3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.84 0.74 2.08 1.68 1.44 1.26 -5.10%
Adjusted Per Share Value based on latest NOSH - 44,809
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 189.92 177.79 140.87 117.68 94.16 74.50 56.35 22.42%
EPS 14.26 11.86 17.18 6.32 3.79 3.10 2.26 35.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9241 0.8441 0.7271 0.4648 0.347 0.29 0.2538 24.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.00 1.59 1.68 0.70 0.64 0.60 0.65 -
P/RPS 0.53 0.90 1.17 0.13 0.14 0.16 0.23 14.91%
P/EPS 7.04 13.47 9.61 2.48 3.49 3.90 5.78 3.33%
EY 14.20 7.42 10.40 40.40 28.69 25.67 17.29 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.89 2.27 0.34 0.38 0.42 0.52 13.11%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 24/11/08 15/11/07 22/11/06 23/11/05 17/11/04 18/11/03 -
Price 1.05 1.36 2.01 1.00 0.60 0.62 0.69 -
P/RPS 0.56 0.77 1.40 0.19 0.13 0.17 0.25 14.37%
P/EPS 7.39 11.53 11.50 3.54 3.27 4.03 6.14 3.13%
EY 13.52 8.68 8.70 28.28 30.60 24.84 16.29 -3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.62 2.72 0.48 0.36 0.43 0.55 12.90%

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