[BONIA] YoY Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 69.74%
YoY- -14.28%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 171,858 139,684 132,858 91,008 88,318 71,322 65,818 -1.01%
PBT 18,602 9,602 8,676 5,562 6,792 4,054 -6,282 -
Tax -6,280 -3,102 -4,156 -2,140 -2,800 -1,882 6,282 -
NP 12,322 6,500 4,520 3,422 3,992 2,172 0 -100.00%
-
NP to SH 12,322 6,500 4,520 3,422 3,992 2,172 -4,962 -
-
Tax Rate 33.76% 32.31% 47.90% 38.48% 41.22% 46.42% - -
Total Cost 159,536 133,184 128,338 87,586 84,326 69,150 65,818 -0.93%
-
Net Worth 63,106 53,695 50,399 44,272 43,985 25,408 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 63,106 53,695 50,399 44,272 43,985 25,408 0 -100.00%
NOSH 40,453 40,372 39,999 33,287 33,322 20,490 2,480,999 4.47%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 7.17% 4.65% 3.40% 3.76% 4.52% 3.05% 0.00% -
ROE 19.53% 12.11% 8.97% 7.73% 9.08% 8.55% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 424.83 345.99 332.15 273.40 265.04 348.07 2.65 -5.25%
EPS 30.46 16.10 11.30 10.28 11.98 10.60 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.33 1.26 1.33 1.32 1.24 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 33,342
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 85.70 69.65 66.25 45.38 44.04 35.56 32.82 -1.01%
EPS 6.14 3.24 2.25 1.71 1.99 1.08 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3147 0.2678 0.2513 0.2208 0.2193 0.1267 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.69 0.70 0.63 0.82 0.73 0.00 0.00 -
P/RPS 0.16 0.20 0.19 0.30 0.28 0.00 0.00 -100.00%
P/EPS 2.27 4.35 5.58 7.98 6.09 0.00 0.00 -100.00%
EY 44.14 23.00 17.94 12.54 16.41 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.50 0.62 0.55 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 18/02/04 24/02/03 26/02/02 26/02/01 03/03/00 - -
Price 0.64 0.71 0.62 0.82 0.52 1.76 0.00 -
P/RPS 0.15 0.21 0.19 0.30 0.20 0.51 0.00 -100.00%
P/EPS 2.10 4.41 5.49 7.98 4.34 16.60 0.00 -100.00%
EY 47.59 22.68 18.23 12.54 23.04 6.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.49 0.62 0.39 1.42 0.00 -100.00%

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