[BONIA] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 6.62%
YoY- -59.51%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 73,434 59,225 60,249 61,551 44,392 22,833 24,718 19.87%
PBT 4,828 9,272 4,990 2,139 4,432 -851 -36 -
Tax -1,330 -269 -1,128 -1,141 -1,967 -359 36 -
NP 3,498 9,003 3,862 998 2,465 -1,210 0 -
-
NP to SH 3,677 9,048 3,825 998 2,465 -1,210 -403 -
-
Tax Rate 27.55% 2.90% 22.61% 53.34% 44.38% - - -
Total Cost 69,936 50,222 56,387 60,553 41,927 24,043 24,718 18.90%
-
Net Worth 162,668 131,949 88,983 40,724 56,573 49,844 47,482 22.75%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 10,041 5,654 4,449 4,072 2,020 2,009 - -
Div Payout % 273.08% 62.50% 116.32% 408.06% 81.97% 0.00% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 162,668 131,949 88,983 40,724 56,573 49,844 47,482 22.75%
NOSH 200,824 188,499 44,491 40,724 40,409 40,196 39,900 30.87%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.76% 15.20% 6.41% 1.62% 5.55% -5.30% 0.00% -
ROE 2.26% 6.86% 4.30% 2.45% 4.36% -2.43% -0.85% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.57 31.42 135.42 151.14 109.85 56.80 61.95 -8.40%
EPS 1.84 4.80 2.87 2.45 6.10 -3.01 -1.01 -
DPS 5.00 3.00 10.00 10.00 5.00 5.00 0.00 -
NAPS 0.81 0.70 2.00 1.00 1.40 1.24 1.19 -6.20%
Adjusted Per Share Value based on latest NOSH - 40,724
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.62 29.53 30.04 30.69 22.14 11.39 12.33 19.87%
EPS 1.83 4.51 1.91 0.50 1.23 -0.60 -0.20 -
DPS 5.01 2.82 2.22 2.03 1.01 1.00 0.00 -
NAPS 0.8111 0.658 0.4437 0.2031 0.2821 0.2485 0.2368 22.75%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.87 1.91 0.66 0.57 0.62 0.70 0.88 -
P/RPS 5.11 6.08 0.49 0.38 0.56 1.23 1.42 23.76%
P/EPS 102.13 39.79 7.68 23.26 10.16 -23.25 -87.13 -
EY 0.98 2.51 13.03 4.30 9.84 -4.30 -1.15 -
DY 2.67 1.57 15.15 17.54 8.06 7.14 0.00 -
P/NAPS 2.31 2.73 0.33 0.57 0.44 0.56 0.74 20.87%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 27/08/07 29/08/06 29/08/05 30/08/04 22/08/03 23/08/02 -
Price 1.70 1.75 0.65 0.56 0.56 0.75 0.86 -
P/RPS 4.65 5.57 0.48 0.37 0.51 1.32 1.39 22.27%
P/EPS 92.85 36.46 7.56 22.85 9.18 -24.92 -85.15 -
EY 1.08 2.74 13.23 4.38 10.89 -4.01 -1.17 -
DY 2.94 1.71 15.38 17.86 8.93 6.67 0.00 -
P/NAPS 2.10 2.50 0.33 0.56 0.40 0.60 0.72 19.51%

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