[BONIA] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 15.19%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 226,755 187,121 161,123 130,486 106,106 96,363 68,317 22.11%
PBT 33,506 27,840 16,504 12,237 8,023 6,716 5,005 37.24%
Tax -8,781 -8,160 -5,944 -5,140 -2,986 -3,161 -1,971 28.24%
NP 24,725 19,680 10,560 7,097 5,037 3,555 3,034 41.81%
-
NP to SH 24,271 19,155 10,006 7,097 5,037 3,555 3,034 41.37%
-
Tax Rate 26.21% 29.31% 36.02% 42.00% 37.22% 47.07% 39.38% -
Total Cost 202,030 167,441 150,563 123,389 101,069 92,808 65,283 20.69%
-
Net Worth 160,868 111,879 82,528 62,048 54,083 50,499 40,141 26.00%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 160,868 111,879 82,528 62,048 54,083 50,499 40,141 26.00%
NOSH 201,085 50,170 42,760 40,554 40,360 40,078 33,450 34.80%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.90% 10.52% 6.55% 5.44% 4.75% 3.69% 4.44% -
ROE 15.09% 17.12% 12.12% 11.44% 9.31% 7.04% 7.56% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 112.77 372.97 376.80 321.76 262.90 240.43 204.23 -9.41%
EPS 12.07 38.18 23.40 17.50 12.48 8.87 9.07 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 2.23 1.93 1.53 1.34 1.26 1.20 -6.52%
Adjusted Per Share Value based on latest NOSH - 40,695
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 113.07 93.31 80.34 65.07 52.91 48.05 34.07 22.10%
EPS 12.10 9.55 4.99 3.54 2.51 1.77 1.51 41.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8022 0.5579 0.4115 0.3094 0.2697 0.2518 0.2002 26.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.65 1.61 0.64 0.58 0.68 0.58 1.27 -
P/RPS 1.46 0.43 0.17 0.18 0.26 0.24 0.62 15.32%
P/EPS 13.67 4.22 2.74 3.31 5.45 6.54 14.00 -0.39%
EY 7.32 23.71 36.56 30.17 18.35 15.29 7.14 0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.72 0.33 0.38 0.51 0.46 1.06 11.69%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 24/05/07 24/05/06 25/05/05 18/05/04 19/05/03 04/07/02 -
Price 1.85 1.17 0.65 0.60 0.57 0.58 0.89 -
P/RPS 1.64 0.31 0.17 0.19 0.22 0.24 0.44 24.49%
P/EPS 15.33 3.06 2.78 3.43 4.57 6.54 9.81 7.71%
EY 6.52 32.63 36.00 29.17 21.89 15.29 10.19 -7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 0.52 0.34 0.39 0.43 0.46 0.74 20.87%

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