[BONIA] YoY Quarter Result on 31-Mar-2005 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -79.68%
YoY- -47.62%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 75,485 59,100 52,816 44,557 36,264 29,934 22,813 22.04%
PBT 8,843 8,540 4,994 2,936 3,222 2,378 2,224 25.84%
Tax -1,931 -2,180 -1,808 -2,000 -1,435 -1,083 -901 13.53%
NP 6,912 6,360 3,186 936 1,787 1,295 1,323 31.69%
-
NP to SH 6,757 6,143 2,899 936 1,787 1,295 1,323 31.19%
-
Tax Rate 21.84% 25.53% 36.20% 68.12% 44.54% 45.54% 40.51% -
Total Cost 68,573 52,740 49,630 43,621 34,477 28,639 21,490 21.31%
-
Net Worth 158,521 108,035 83,259 62,264 54,176 50,673 41,129 25.18%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 158,521 108,035 83,259 62,264 54,176 50,673 41,129 25.18%
NOSH 198,152 48,446 43,139 40,695 40,429 40,217 34,274 33.93%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.16% 10.76% 6.03% 2.10% 4.93% 4.33% 5.80% -
ROE 4.26% 5.69% 3.48% 1.50% 3.30% 2.56% 3.22% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 38.09 121.99 122.43 109.49 89.70 74.43 66.56 -8.87%
EPS 3.41 12.68 6.72 2.30 4.42 3.22 3.86 -2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 2.23 1.93 1.53 1.34 1.26 1.20 -6.52%
Adjusted Per Share Value based on latest NOSH - 40,695
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 37.64 29.47 26.34 22.22 18.08 14.93 11.38 22.04%
EPS 3.37 3.06 1.45 0.47 0.89 0.65 0.66 31.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7905 0.5387 0.4152 0.3105 0.2701 0.2527 0.2051 25.18%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.65 1.61 0.64 0.58 0.68 0.58 1.27 -
P/RPS 4.33 1.32 0.52 0.53 0.76 0.78 1.91 14.60%
P/EPS 48.39 12.70 9.52 25.22 15.38 18.01 32.90 6.63%
EY 2.07 7.88 10.50 3.97 6.50 5.55 3.04 -6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.72 0.33 0.38 0.51 0.46 1.06 11.69%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 24/05/07 24/05/06 25/05/05 18/05/04 19/05/03 04/07/02 -
Price 1.85 1.17 0.65 0.60 0.57 0.58 0.89 -
P/RPS 4.86 0.96 0.53 0.55 0.64 0.78 1.34 23.92%
P/EPS 54.25 9.23 9.67 26.09 12.90 18.01 23.06 15.30%
EY 1.84 10.84 10.34 3.83 7.75 5.55 4.34 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 0.52 0.34 0.39 0.43 0.46 0.74 20.87%

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