[BONIA] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 47.21%
YoY- 91.44%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 277,418 240,367 226,755 187,121 161,123 130,486 106,106 17.36%
PBT 33,096 23,316 33,506 27,840 16,504 12,237 8,023 26.62%
Tax -9,878 -7,812 -8,781 -8,160 -5,944 -5,140 -2,986 22.05%
NP 23,218 15,504 24,725 19,680 10,560 7,097 5,037 28.99%
-
NP to SH 23,138 15,104 24,271 19,155 10,006 7,097 5,037 28.91%
-
Tax Rate 29.85% 33.50% 26.21% 29.31% 36.02% 42.00% 37.22% -
Total Cost 254,200 224,863 202,030 167,441 150,563 123,389 101,069 16.60%
-
Net Worth 193,488 171,407 160,868 111,879 82,528 62,048 54,083 23.65%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 193,488 171,407 160,868 111,879 82,528 62,048 54,083 23.65%
NOSH 201,550 201,655 201,085 50,170 42,760 40,554 40,360 30.72%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.37% 6.45% 10.90% 10.52% 6.55% 5.44% 4.75% -
ROE 11.96% 8.81% 15.09% 17.12% 12.12% 11.44% 9.31% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 137.64 119.20 112.77 372.97 376.80 321.76 262.90 -10.21%
EPS 11.48 7.49 12.07 38.18 23.40 17.50 12.48 -1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.85 0.80 2.23 1.93 1.53 1.34 -5.40%
Adjusted Per Share Value based on latest NOSH - 48,446
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 137.63 119.25 112.49 92.83 79.93 64.73 52.64 17.36%
EPS 11.48 7.49 12.04 9.50 4.96 3.52 2.50 28.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9599 0.8504 0.7981 0.555 0.4094 0.3078 0.2683 23.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.03 0.68 1.65 1.61 0.64 0.58 0.68 -
P/RPS 0.75 0.57 1.46 0.43 0.17 0.18 0.26 19.30%
P/EPS 8.97 9.08 13.67 4.22 2.74 3.31 5.45 8.65%
EY 11.15 11.01 7.32 23.71 36.56 30.17 18.35 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.80 2.06 0.72 0.33 0.38 0.51 13.13%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 26/05/08 24/05/07 24/05/06 25/05/05 18/05/04 -
Price 1.01 1.00 1.85 1.17 0.65 0.60 0.57 -
P/RPS 0.73 0.84 1.64 0.31 0.17 0.19 0.22 22.11%
P/EPS 8.80 13.35 15.33 3.06 2.78 3.43 4.57 11.53%
EY 11.37 7.49 6.52 32.63 36.00 29.17 21.89 -10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.18 2.31 0.52 0.34 0.39 0.43 16.03%

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