[BONIA] YoY Quarter Result on 30-Sep-2005 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 90.48%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 89,136 70,625 58,998 47,208 37,351 28,252 27,033 21.97%
PBT 8,556 11,876 5,765 3,248 2,605 1,611 1,457 34.28%
Tax -2,564 -3,032 -2,437 -1,256 -1,050 -476 -401 36.19%
NP 5,992 8,844 3,328 1,992 1,555 1,135 1,056 33.51%
-
NP to SH 5,945 8,611 3,168 1,901 1,555 1,135 1,056 33.34%
-
Tax Rate 29.97% 25.53% 42.27% 38.67% 40.31% 29.55% 27.52% -
Total Cost 83,144 61,781 55,670 45,216 35,796 27,117 25,977 21.37%
-
Net Worth 169,281 145,815 93,202 69,579 58,161 50,893 48,799 23.01%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 169,281 145,815 93,202 69,579 58,161 50,893 48,799 23.01%
NOSH 201,525 197,048 44,809 41,416 40,389 40,391 39,999 30.90%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.72% 12.52% 5.64% 4.22% 4.16% 4.02% 3.91% -
ROE 3.51% 5.91% 3.40% 2.73% 2.67% 2.23% 2.16% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.23 35.84 131.67 113.98 92.48 69.95 67.58 -6.81%
EPS 2.95 4.37 7.07 4.59 3.85 2.81 2.64 1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.74 2.08 1.68 1.44 1.26 1.22 -6.02%
Adjusted Per Share Value based on latest NOSH - 41,416
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.22 35.04 29.27 23.42 18.53 14.02 13.41 21.97%
EPS 2.95 4.27 1.57 0.94 0.77 0.56 0.52 33.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8398 0.7234 0.4624 0.3452 0.2885 0.2525 0.2421 23.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.59 1.68 0.70 0.64 0.60 0.65 0.69 -
P/RPS 3.59 4.69 0.53 0.56 0.65 0.93 1.02 23.31%
P/EPS 53.90 38.44 9.90 13.94 15.58 23.13 26.14 12.80%
EY 1.86 2.60 10.10 7.17 6.42 4.32 3.83 -11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.27 0.34 0.38 0.42 0.52 0.57 22.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 15/11/07 22/11/06 23/11/05 17/11/04 18/11/03 27/11/02 -
Price 1.36 2.01 1.00 0.60 0.62 0.69 0.67 -
P/RPS 3.07 5.61 0.76 0.53 0.67 0.99 0.99 20.73%
P/EPS 46.10 46.00 14.14 13.07 16.10 24.56 25.38 10.44%
EY 2.17 2.17 7.07 7.65 6.21 4.07 3.94 -9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.72 0.48 0.36 0.43 0.55 0.55 19.70%

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