[BONIA] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -37.6%
YoY- 111.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 92,219 74,425 75,485 59,100 52,816 44,557 36,264 16.82%
PBT 12,369 7,359 8,843 8,540 4,994 2,936 3,222 25.11%
Tax -3,336 -2,815 -1,931 -2,180 -1,808 -2,000 -1,435 15.08%
NP 9,033 4,544 6,912 6,360 3,186 936 1,787 30.98%
-
NP to SH 8,823 4,424 6,757 6,143 2,899 936 1,787 30.47%
-
Tax Rate 26.97% 38.25% 21.84% 25.53% 36.20% 68.12% 44.54% -
Total Cost 83,186 69,881 68,573 52,740 49,630 43,621 34,477 15.80%
-
Net Worth 193,380 171,707 158,521 108,035 83,259 62,264 54,176 23.61%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 193,380 171,707 158,521 108,035 83,259 62,264 54,176 23.61%
NOSH 201,438 202,009 198,152 48,446 43,139 40,695 40,429 30.67%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.80% 6.11% 9.16% 10.76% 6.03% 2.10% 4.93% -
ROE 4.56% 2.58% 4.26% 5.69% 3.48% 1.50% 3.30% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 45.78 36.84 38.09 121.99 122.43 109.49 89.70 -10.60%
EPS 4.38 2.19 3.41 12.68 6.72 2.30 4.42 -0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.85 0.80 2.23 1.93 1.53 1.34 -5.40%
Adjusted Per Share Value based on latest NOSH - 48,446
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 45.98 37.11 37.64 29.47 26.34 22.22 18.08 16.82%
EPS 4.40 2.21 3.37 3.06 1.45 0.47 0.89 30.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9643 0.8562 0.7905 0.5387 0.4152 0.3105 0.2701 23.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.03 0.68 1.65 1.61 0.64 0.58 0.68 -
P/RPS 2.25 1.85 4.33 1.32 0.52 0.53 0.76 19.81%
P/EPS 23.52 31.05 48.39 12.70 9.52 25.22 15.38 7.33%
EY 4.25 3.22 2.07 7.88 10.50 3.97 6.50 -6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.80 2.06 0.72 0.33 0.38 0.51 13.13%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 26/05/08 24/05/07 24/05/06 25/05/05 18/05/04 -
Price 1.01 1.00 1.85 1.17 0.65 0.60 0.57 -
P/RPS 2.21 2.71 4.86 0.96 0.53 0.55 0.64 22.93%
P/EPS 23.06 45.66 54.25 9.23 9.67 26.09 12.90 10.16%
EY 4.34 2.19 1.84 10.84 10.34 3.83 7.75 -9.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.18 2.31 0.52 0.34 0.39 0.43 16.03%

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