[BONIA] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 54.98%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 187,121 161,123 130,486 106,106 96,363 68,317 64,577 19.39%
PBT 27,840 16,504 12,237 8,023 6,716 5,005 3,758 39.60%
Tax -8,160 -5,944 -5,140 -2,986 -3,161 -1,971 -1,481 32.88%
NP 19,680 10,560 7,097 5,037 3,555 3,034 2,277 43.23%
-
NP to SH 19,155 10,006 7,097 5,037 3,555 3,034 2,277 42.58%
-
Tax Rate 29.31% 36.02% 42.00% 37.22% 47.07% 39.38% 39.41% -
Total Cost 167,441 150,563 123,389 101,069 92,808 65,283 62,300 17.90%
-
Net Worth 111,879 82,528 62,048 54,083 50,499 40,141 44,274 16.69%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 111,879 82,528 62,048 54,083 50,499 40,141 44,274 16.69%
NOSH 50,170 42,760 40,554 40,360 40,078 33,450 33,289 7.07%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.52% 6.55% 5.44% 4.75% 3.69% 4.44% 3.53% -
ROE 17.12% 12.12% 11.44% 9.31% 7.04% 7.56% 5.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 372.97 376.80 321.76 262.90 240.43 204.23 193.99 11.50%
EPS 38.18 23.40 17.50 12.48 8.87 9.07 6.84 33.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 1.93 1.53 1.34 1.26 1.20 1.33 8.99%
Adjusted Per Share Value based on latest NOSH - 40,429
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 93.31 80.34 65.07 52.91 48.05 34.07 32.20 19.39%
EPS 9.55 4.99 3.54 2.51 1.77 1.51 1.14 42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5579 0.4115 0.3094 0.2697 0.2518 0.2002 0.2208 16.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.61 0.64 0.58 0.68 0.58 1.27 0.47 -
P/RPS 0.43 0.17 0.18 0.26 0.24 0.62 0.24 10.20%
P/EPS 4.22 2.74 3.31 5.45 6.54 14.00 6.87 -7.79%
EY 23.71 36.56 30.17 18.35 15.29 7.14 14.55 8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.33 0.38 0.51 0.46 1.06 0.35 12.76%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 24/05/06 25/05/05 18/05/04 19/05/03 04/07/02 04/07/01 -
Price 1.17 0.65 0.60 0.57 0.58 0.89 0.52 -
P/RPS 0.31 0.17 0.19 0.22 0.24 0.44 0.27 2.32%
P/EPS 3.06 2.78 3.43 4.57 6.54 9.81 7.60 -14.06%
EY 32.63 36.00 29.17 21.89 15.29 10.19 13.15 16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.39 0.43 0.46 0.74 0.39 4.90%

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