[BONIA] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 310.73%
YoY- 83.09%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 185,199 165,942 151,270 128,021 108,307 85,929 69,842 17.63%
PBT 20,727 15,957 24,663 19,300 11,510 9,301 4,801 27.57%
Tax -6,542 -4,997 -6,850 -5,980 -4,136 -3,140 -1,551 27.08%
NP 14,185 10,960 17,813 13,320 7,374 6,161 3,250 27.80%
-
NP to SH 14,315 10,680 17,514 13,012 7,107 6,161 3,250 28.00%
-
Tax Rate 31.56% 31.32% 27.77% 30.98% 35.93% 33.76% 32.31% -
Total Cost 171,014 154,982 133,457 114,701 100,933 79,768 66,592 17.00%
-
Net Worth 185,490 175,313 151,085 103,425 82,387 63,106 53,695 22.92%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 185,490 175,313 151,085 103,425 82,387 63,106 53,695 22.92%
NOSH 201,619 201,509 198,796 46,587 41,610 40,453 40,372 30.70%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.66% 6.60% 11.78% 10.40% 6.81% 7.17% 4.65% -
ROE 7.72% 6.09% 11.59% 12.58% 8.63% 9.76% 6.05% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 91.86 82.35 76.09 274.79 260.29 212.42 172.99 -10.00%
EPS 7.10 5.30 8.81 27.93 17.08 15.23 8.05 -2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.87 0.76 2.22 1.98 1.56 1.33 -5.95%
Adjusted Per Share Value based on latest NOSH - 46,543
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 91.88 82.32 75.05 63.51 53.73 42.63 34.65 17.63%
EPS 7.10 5.30 8.69 6.46 3.53 3.06 1.61 28.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9202 0.8697 0.7495 0.5131 0.4087 0.3131 0.2664 22.92%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.05 1.14 2.10 0.98 0.60 0.69 0.70 -
P/RPS 1.14 1.38 2.76 0.36 0.23 0.32 0.40 19.05%
P/EPS 14.79 21.51 23.84 3.51 3.51 4.53 8.70 9.23%
EY 6.76 4.65 4.20 28.50 28.47 22.07 11.50 -8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.31 2.76 0.44 0.30 0.44 0.53 13.60%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 20/02/08 28/02/07 17/03/06 24/02/05 18/02/04 -
Price 1.02 0.88 1.90 1.50 0.63 0.64 0.71 -
P/RPS 1.11 1.07 2.50 0.55 0.24 0.30 0.41 18.03%
P/EPS 14.37 16.60 21.57 5.37 3.69 4.20 8.82 8.46%
EY 6.96 6.02 4.64 18.62 27.11 23.80 11.34 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.01 2.50 0.68 0.32 0.41 0.53 13.09%

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