[BONIA] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -69.47%
YoY- 171.81%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 102,447 95,217 89,136 70,625 58,998 47,208 37,351 18.30%
PBT 14,742 10,456 8,556 11,876 5,765 3,248 2,605 33.47%
Tax -4,557 -3,274 -2,564 -3,032 -2,437 -1,256 -1,050 27.70%
NP 10,185 7,182 5,992 8,844 3,328 1,992 1,555 36.76%
-
NP to SH 10,017 7,151 5,945 8,611 3,168 1,901 1,555 36.38%
-
Tax Rate 30.91% 31.31% 29.97% 25.53% 42.27% 38.67% 40.31% -
Total Cost 92,262 88,035 83,144 61,781 55,670 45,216 35,796 17.08%
-
Net Worth 209,611 185,321 169,281 145,815 93,202 69,579 58,161 23.80%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,611 185,321 169,281 145,815 93,202 69,579 58,161 23.80%
NOSH 201,549 201,436 201,525 197,048 44,809 41,416 40,389 30.70%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.94% 7.54% 6.72% 12.52% 5.64% 4.22% 4.16% -
ROE 4.78% 3.86% 3.51% 5.91% 3.40% 2.73% 2.67% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.83 47.27 44.23 35.84 131.67 113.98 92.48 -9.48%
EPS 4.97 3.55 2.95 4.37 7.07 4.59 3.85 4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.92 0.84 0.74 2.08 1.68 1.44 -5.27%
Adjusted Per Share Value based on latest NOSH - 197,048
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 51.08 47.48 44.45 35.22 29.42 23.54 18.62 18.30%
EPS 4.99 3.57 2.96 4.29 1.58 0.95 0.78 36.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0452 0.9241 0.8441 0.7271 0.4648 0.347 0.29 23.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.66 1.00 1.59 1.68 0.70 0.64 0.60 -
P/RPS 3.27 2.12 3.59 4.69 0.53 0.56 0.65 30.88%
P/EPS 33.40 28.17 53.90 38.44 9.90 13.94 15.58 13.54%
EY 2.99 3.55 1.86 2.60 10.10 7.17 6.42 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.09 1.89 2.27 0.34 0.38 0.42 24.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 26/11/09 24/11/08 15/11/07 22/11/06 23/11/05 17/11/04 -
Price 1.71 1.05 1.36 2.01 1.00 0.60 0.62 -
P/RPS 3.36 2.22 3.07 5.61 0.76 0.53 0.67 30.81%
P/EPS 34.41 29.58 46.10 46.00 14.14 13.07 16.10 13.48%
EY 2.91 3.38 2.17 2.17 7.07 7.65 6.21 -11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.14 1.62 2.72 0.48 0.36 0.43 24.98%

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