[BONIA] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 173.86%
YoY- 13.03%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 76,806 80,645 69,023 61,099 48,578 41,590 39,396 11.75%
PBT 7,401 12,787 13,535 8,262 6,696 3,190 2,881 17.01%
Tax -2,433 -3,818 -3,543 -2,880 -2,090 -1,075 -1,677 6.39%
NP 4,968 8,969 9,992 5,382 4,606 2,115 1,204 26.61%
-
NP to SH 4,735 8,903 9,844 5,206 4,606 2,115 1,204 25.61%
-
Tax Rate 32.87% 29.86% 26.18% 34.86% 31.21% 33.70% 58.21% -
Total Cost 71,838 71,676 59,031 55,717 43,972 39,475 38,192 11.09%
-
Net Worth 175,295 150,361 103,327 83,128 63,084 53,682 50,399 23.06%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 175,295 150,361 103,327 83,128 63,084 53,682 50,399 23.06%
NOSH 201,489 197,844 46,543 41,983 40,438 40,362 40,000 30.89%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.47% 11.12% 14.48% 8.81% 9.48% 5.09% 3.06% -
ROE 2.70% 5.92% 9.53% 6.26% 7.30% 3.94% 2.39% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 38.12 40.76 148.30 145.53 120.13 103.04 98.49 -14.62%
EPS 2.35 4.50 21.15 12.40 11.39 5.24 3.01 -4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.76 2.22 1.98 1.56 1.33 1.26 -5.98%
Adjusted Per Share Value based on latest NOSH - 41,983
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 38.10 40.01 34.24 30.31 24.10 20.63 19.54 11.76%
EPS 2.35 4.42 4.88 2.58 2.29 1.05 0.60 25.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8696 0.7459 0.5126 0.4124 0.313 0.2663 0.25 23.06%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.14 2.10 0.98 0.60 0.69 0.70 0.63 -
P/RPS 2.99 5.15 0.66 0.41 0.57 0.68 0.64 29.26%
P/EPS 48.51 46.67 4.63 4.84 6.06 13.36 20.93 15.02%
EY 2.06 2.14 21.58 20.67 16.51 7.49 4.78 -13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.76 0.44 0.30 0.44 0.53 0.50 17.39%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 20/02/08 28/02/07 17/03/06 24/02/05 18/02/04 24/02/03 -
Price 0.88 1.90 1.50 0.63 0.64 0.71 0.62 -
P/RPS 2.31 4.66 1.01 0.43 0.53 0.69 0.63 24.15%
P/EPS 37.45 42.22 7.09 5.08 5.62 13.55 20.60 10.46%
EY 2.67 2.37 14.10 19.68 17.80 7.38 4.85 -9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 2.50 0.68 0.32 0.41 0.53 0.49 12.79%

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