[BONIA] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 4.87%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 214,830 173,981 141,474 128,484 91,089 86,102 72,901 19.72%
PBT 22,005 16,316 10,697 8,954 6,673 5,010 5,549 25.79%
Tax -7,925 -6,853 -3,981 -4,214 -2,628 -1,974 -2,306 22.83%
NP 14,080 9,462 6,716 4,740 4,045 3,036 3,242 27.71%
-
NP to SH 13,341 9,462 6,716 4,740 4,045 3,036 3,242 26.57%
-
Tax Rate 36.01% 42.00% 37.22% 47.06% 39.38% 39.40% 41.56% -
Total Cost 200,750 164,518 134,758 123,744 87,044 83,066 69,658 19.28%
-
Net Worth 82,528 62,048 54,083 50,499 40,141 44,275 31,223 17.57%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 82,528 62,048 54,083 50,499 40,141 44,275 31,223 17.57%
NOSH 42,760 40,554 40,360 40,078 33,450 33,289 24,393 9.80%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.55% 5.44% 4.75% 3.69% 4.44% 3.53% 4.45% -
ROE 16.17% 15.25% 12.42% 9.39% 10.08% 6.86% 10.39% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 502.40 429.01 350.53 320.58 272.31 258.65 298.86 9.03%
EPS 31.20 23.33 16.64 11.83 12.09 9.12 13.29 15.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.53 1.34 1.26 1.20 1.33 1.28 7.08%
Adjusted Per Share Value based on latest NOSH - 40,217
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 106.58 86.31 70.19 63.74 45.19 42.72 36.17 19.72%
EPS 6.62 4.69 3.33 2.35 2.01 1.51 1.61 26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4094 0.3078 0.2683 0.2505 0.1991 0.2196 0.1549 17.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.64 0.58 0.68 0.58 1.27 0.47 1.68 -
P/RPS 0.13 0.14 0.19 0.18 0.47 0.18 0.56 -21.59%
P/EPS 2.05 2.49 4.09 4.90 10.50 5.15 12.64 -26.14%
EY 48.75 40.23 24.47 20.39 9.52 19.40 7.91 35.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.51 0.46 1.06 0.35 1.31 -20.52%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 25/05/05 18/05/04 19/05/03 04/07/02 04/07/01 24/05/00 -
Price 0.65 0.60 0.57 0.58 0.89 0.52 1.30 -
P/RPS 0.13 0.14 0.16 0.18 0.33 0.20 0.43 -18.06%
P/EPS 2.08 2.57 3.43 4.90 7.36 5.70 9.78 -22.73%
EY 48.00 38.89 29.19 20.39 13.59 17.54 10.23 29.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.43 0.46 0.74 0.39 1.02 -16.72%

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