[BONIA] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 86.93%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 331,884 302,540 256,042 216,614 171,858 139,684 132,858 16.46%
PBT 31,914 49,326 38,600 23,020 18,602 9,602 8,676 24.21%
Tax -9,994 -13,700 -11,960 -8,272 -6,280 -3,102 -4,156 15.73%
NP 21,920 35,626 26,640 14,748 12,322 6,500 4,520 30.07%
-
NP to SH 21,360 35,028 26,024 14,214 12,322 6,500 4,520 29.51%
-
Tax Rate 31.32% 27.77% 30.98% 35.93% 33.76% 32.31% 47.90% -
Total Cost 309,964 266,914 229,402 201,866 159,536 133,184 128,338 15.81%
-
Net Worth 175,313 151,085 103,425 82,387 63,106 53,695 50,399 23.06%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 175,313 151,085 103,425 82,387 63,106 53,695 50,399 23.06%
NOSH 201,509 198,796 46,587 41,610 40,453 40,372 39,999 30.89%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.60% 11.78% 10.40% 6.81% 7.17% 4.65% 3.40% -
ROE 12.18% 23.18% 25.16% 17.25% 19.53% 12.11% 8.97% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 164.70 152.19 549.59 520.58 424.83 345.99 332.15 -11.02%
EPS 10.60 17.62 55.86 34.16 30.46 16.10 11.30 -1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.76 2.22 1.98 1.56 1.33 1.26 -5.98%
Adjusted Per Share Value based on latest NOSH - 41,983
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 164.65 150.09 127.02 107.46 85.26 69.30 65.91 16.46%
EPS 10.60 17.38 12.91 7.05 6.11 3.22 2.24 29.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8697 0.7495 0.5131 0.4087 0.3131 0.2664 0.25 23.07%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.14 2.10 0.98 0.60 0.69 0.70 0.63 -
P/RPS 0.69 1.38 0.18 0.12 0.16 0.20 0.19 23.95%
P/EPS 10.75 11.92 1.75 1.76 2.27 4.35 5.58 11.53%
EY 9.30 8.39 57.00 56.93 44.14 23.00 17.94 -10.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.76 0.44 0.30 0.44 0.53 0.50 17.39%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 20/02/08 28/02/07 17/03/06 24/02/05 18/02/04 24/02/03 -
Price 0.88 1.90 1.50 0.63 0.64 0.71 0.62 -
P/RPS 0.53 1.25 0.27 0.12 0.15 0.21 0.19 18.62%
P/EPS 8.30 10.78 2.69 1.84 2.10 4.41 5.49 7.12%
EY 12.05 9.27 37.24 54.22 47.59 22.68 18.23 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 2.50 0.68 0.32 0.41 0.53 0.49 12.79%

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