[BONIA] YoY Cumulative 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- -77.09%
YoY- 66.65%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 95,217 89,136 70,625 58,998 47,208 37,351 28,252 22.42%
PBT 10,456 8,556 11,876 5,765 3,248 2,605 1,611 36.53%
Tax -3,274 -2,564 -3,032 -2,437 -1,256 -1,050 -476 37.86%
NP 7,182 5,992 8,844 3,328 1,992 1,555 1,135 35.96%
-
NP to SH 7,151 5,945 8,611 3,168 1,901 1,555 1,135 35.86%
-
Tax Rate 31.31% 29.97% 25.53% 42.27% 38.67% 40.31% 29.55% -
Total Cost 88,035 83,144 61,781 55,670 45,216 35,796 27,117 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 3.86% 3.51% 5.91% 3.40% 2.73% 2.67% 2.23% -
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 47.27 44.23 35.84 131.67 113.98 92.48 69.95 -6.31%
EPS 3.55 2.95 4.37 7.07 4.59 3.85 2.81 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 47.24 44.22 35.04 29.27 23.42 18.53 14.02 22.41%
EPS 3.55 2.95 4.27 1.57 0.94 0.77 0.56 36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9194 0.8398 0.7234 0.4624 0.3452 0.2885 0.2525 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 2.12 3.59 4.69 0.53 0.56 0.65 0.93 14.70%
P/EPS 28.17 53.90 38.44 9.90 13.94 15.58 23.13 3.33%
EY 3.55 1.86 2.60 10.10 7.17 6.42 4.32 -3.21%
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 2.22 3.07 5.61 0.76 0.53 0.67 0.99 14.39%
P/EPS 29.58 46.10 46.00 14.14 13.07 16.10 24.56 3.14%
EY 3.38 2.17 2.17 7.07 7.65 6.21 4.07 -3.04%
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