[BONIA] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -23.21%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 302,340 249,494 214,830 173,981 141,474 128,484 91,089 22.11%
PBT 44,674 37,120 22,005 16,316 10,697 8,954 6,673 37.24%
Tax -11,708 -10,880 -7,925 -6,853 -3,981 -4,214 -2,628 28.24%
NP 32,966 26,240 14,080 9,462 6,716 4,740 4,045 41.81%
-
NP to SH 32,361 25,540 13,341 9,462 6,716 4,740 4,045 41.37%
-
Tax Rate 26.21% 29.31% 36.01% 42.00% 37.22% 47.06% 39.38% -
Total Cost 269,373 223,254 200,750 164,518 134,758 123,744 87,044 20.69%
-
Net Worth 160,868 111,879 82,528 62,048 54,083 50,499 40,141 26.00%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 160,868 111,879 82,528 62,048 54,083 50,499 40,141 26.00%
NOSH 201,085 50,170 42,760 40,554 40,360 40,078 33,450 34.80%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.90% 10.52% 6.55% 5.44% 4.75% 3.69% 4.44% -
ROE 20.12% 22.83% 16.17% 15.25% 12.42% 9.39% 10.08% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 150.35 497.30 502.40 429.01 350.53 320.58 272.31 -9.41%
EPS 16.09 50.91 31.20 23.33 16.64 11.83 12.09 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 2.23 1.93 1.53 1.34 1.26 1.20 -6.52%
Adjusted Per Share Value based on latest NOSH - 40,695
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 149.99 123.77 106.58 86.31 70.19 63.74 45.19 22.11%
EPS 16.05 12.67 6.62 4.69 3.33 2.35 2.01 41.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7981 0.555 0.4094 0.3078 0.2683 0.2505 0.1991 26.01%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.65 1.61 0.64 0.58 0.68 0.58 1.27 -
P/RPS 1.10 0.32 0.13 0.14 0.19 0.18 0.47 15.21%
P/EPS 10.25 3.16 2.05 2.49 4.09 4.90 10.50 -0.40%
EY 9.75 31.62 48.75 40.23 24.47 20.39 9.52 0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.72 0.33 0.38 0.51 0.46 1.06 11.69%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 24/05/07 24/05/06 25/05/05 18/05/04 19/05/03 04/07/02 -
Price 1.85 1.17 0.65 0.60 0.57 0.58 0.89 -
P/RPS 1.23 0.24 0.13 0.14 0.16 0.18 0.33 24.49%
P/EPS 11.50 2.30 2.08 2.57 3.43 4.90 7.36 7.71%
EY 8.70 43.51 48.00 38.89 29.19 20.39 13.59 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 0.52 0.34 0.39 0.43 0.46 0.74 20.87%

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