[BONIA] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 7.56%
YoY- -2.12%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 52,816 44,557 36,264 29,934 22,813 20,418 19,015 18.55%
PBT 4,994 2,936 3,222 2,378 2,224 361 2,135 15.20%
Tax -1,808 -2,000 -1,435 -1,083 -901 -81 -789 14.81%
NP 3,186 936 1,787 1,295 1,323 280 1,346 15.43%
-
NP to SH 2,899 936 1,787 1,295 1,323 280 1,346 13.63%
-
Tax Rate 36.20% 68.12% 44.54% 45.54% 40.51% 22.44% 36.96% -
Total Cost 49,630 43,621 34,477 28,639 21,490 20,138 17,669 18.77%
-
Net Worth 83,259 62,264 54,176 50,673 41,129 44,491 42,645 11.79%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 83,259 62,264 54,176 50,673 41,129 44,491 42,645 11.79%
NOSH 43,139 40,695 40,429 40,217 34,274 33,452 33,316 4.39%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.03% 2.10% 4.93% 4.33% 5.80% 1.37% 7.08% -
ROE 3.48% 1.50% 3.30% 2.56% 3.22% 0.63% 3.16% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 122.43 109.49 89.70 74.43 66.56 61.04 57.07 13.55%
EPS 6.72 2.30 4.42 3.22 3.86 0.84 4.04 8.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.53 1.34 1.26 1.20 1.33 1.28 7.08%
Adjusted Per Share Value based on latest NOSH - 40,217
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.20 22.10 17.99 14.85 11.32 10.13 9.43 18.55%
EPS 1.44 0.46 0.89 0.64 0.66 0.14 0.67 13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4131 0.3089 0.2688 0.2514 0.204 0.2207 0.2116 11.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.64 0.58 0.68 0.58 1.27 0.47 1.68 -
P/RPS 0.52 0.53 0.76 0.78 1.91 0.77 2.94 -25.06%
P/EPS 9.52 25.22 15.38 18.01 32.90 56.15 41.58 -21.77%
EY 10.50 3.97 6.50 5.55 3.04 1.78 2.40 27.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.51 0.46 1.06 0.35 1.31 -20.52%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 25/05/05 18/05/04 19/05/03 04/07/02 04/07/01 24/05/00 -
Price 0.65 0.60 0.57 0.58 0.89 0.52 1.30 -
P/RPS 0.53 0.55 0.64 0.78 1.34 0.85 2.28 -21.57%
P/EPS 9.67 26.09 12.90 18.01 23.06 62.13 32.18 -18.15%
EY 10.34 3.83 7.75 5.55 4.34 1.61 3.11 22.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.43 0.46 0.74 0.39 1.02 -16.72%

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