[BONIA] YoY Cumulative 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- 273.86%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 165,942 151,270 128,021 108,307 85,929 69,842 66,429 16.46%
PBT 15,957 24,663 19,300 11,510 9,301 4,801 4,338 24.21%
Tax -4,997 -6,850 -5,980 -4,136 -3,140 -1,551 -2,078 15.73%
NP 10,960 17,813 13,320 7,374 6,161 3,250 2,260 30.07%
-
NP to SH 10,680 17,514 13,012 7,107 6,161 3,250 2,260 29.51%
-
Tax Rate 31.32% 27.77% 30.98% 35.93% 33.76% 32.31% 47.90% -
Total Cost 154,982 133,457 114,701 100,933 79,768 66,592 64,169 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 6.09% 11.59% 12.58% 8.63% 9.76% 6.05% 4.48% -
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 82.35 76.09 274.79 260.29 212.42 172.99 166.07 -11.02%
EPS 5.30 8.81 27.93 17.08 15.23 8.05 5.65 -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 82.75 75.43 63.84 54.01 42.85 34.83 33.12 16.47%
EPS 5.33 8.73 6.49 3.54 3.07 1.62 1.13 29.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8742 0.7534 0.5157 0.4108 0.3147 0.2678 0.2513 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 1.38 2.76 0.36 0.23 0.32 0.40 0.38 23.95%
P/EPS 21.51 23.84 3.51 3.51 4.53 8.70 11.15 11.56%
EY 4.65 4.20 28.50 28.47 22.07 11.50 8.97 -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 1.07 2.50 0.55 0.24 0.30 0.41 0.37 19.34%
P/EPS 16.60 21.57 5.37 3.69 4.20 8.82 10.97 7.14%
EY 6.02 4.64 18.62 27.11 23.80 11.34 9.11 -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