[BONIA] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 86.34%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 69,023 61,099 48,578 41,590 39,396 24,982 23,388 19.75%
PBT 13,535 8,262 6,696 3,190 2,881 2,055 1,602 42.69%
Tax -3,543 -2,880 -2,090 -1,075 -1,677 -848 -801 28.10%
NP 9,992 5,382 4,606 2,115 1,204 1,207 801 52.26%
-
NP to SH 9,844 5,206 4,606 2,115 1,204 1,207 801 51.88%
-
Tax Rate 26.18% 34.86% 31.21% 33.70% 58.21% 41.27% 50.00% -
Total Cost 59,031 55,717 43,972 39,475 38,192 23,775 22,587 17.35%
-
Net Worth 103,327 83,128 63,084 53,682 50,399 44,345 43,872 15.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 103,327 83,128 63,084 53,682 50,399 44,345 43,872 15.33%
NOSH 46,543 41,983 40,438 40,362 40,000 33,342 33,236 5.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.48% 8.81% 9.48% 5.09% 3.06% 4.83% 3.42% -
ROE 9.53% 6.26% 7.30% 3.94% 2.39% 2.72% 1.83% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 148.30 145.53 120.13 103.04 98.49 74.93 70.37 13.22%
EPS 21.15 12.40 11.39 5.24 3.01 3.62 2.41 43.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.98 1.56 1.33 1.26 1.33 1.32 9.04%
Adjusted Per Share Value based on latest NOSH - 40,362
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.42 30.47 24.22 20.74 19.64 12.46 11.66 19.76%
EPS 4.91 2.60 2.30 1.05 0.60 0.60 0.40 51.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5152 0.4145 0.3146 0.2677 0.2513 0.2211 0.2188 15.33%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.98 0.60 0.69 0.70 0.63 0.82 0.73 -
P/RPS 0.66 0.41 0.57 0.68 0.64 1.09 1.04 -7.29%
P/EPS 4.63 4.84 6.06 13.36 20.93 22.65 30.29 -26.86%
EY 21.58 20.67 16.51 7.49 4.78 4.41 3.30 36.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.30 0.44 0.53 0.50 0.62 0.55 -3.64%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 17/03/06 24/02/05 18/02/04 24/02/03 26/02/02 26/02/01 -
Price 1.50 0.63 0.64 0.71 0.62 0.82 0.52 -
P/RPS 1.01 0.43 0.53 0.69 0.63 1.09 0.74 5.31%
P/EPS 7.09 5.08 5.62 13.55 20.60 22.65 21.58 -16.92%
EY 14.10 19.68 17.80 7.38 4.85 4.41 4.63 20.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.32 0.41 0.53 0.49 0.62 0.39 9.70%

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