[BONIA] YoY TTM Result on 31-Mar-2002 [#3]

Announcement Date
04-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 48.88%
YoY- 34.33%
Quarter Report
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 174,878 128,939 121,080 86,120 83,648 54,676 0 -100.00%
PBT 16,669 7,172 6,680 5,480 3,636 4,162 0 -100.00%
Tax -7,107 -3,345 -3,358 -2,303 -1,271 -1,730 0 -100.00%
NP 9,562 3,827 3,322 3,177 2,365 2,432 0 -100.00%
-
NP to SH 9,562 3,827 3,322 3,177 2,365 2,432 0 -100.00%
-
Tax Rate 42.64% 46.64% 50.27% 42.03% 34.96% 41.57% - -
Total Cost 165,316 125,112 117,758 82,943 81,283 52,244 0 -100.00%
-
Net Worth 62,264 54,176 50,673 41,129 44,491 42,645 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 2,020 2,009 - 1,662 988 - - -100.00%
Div Payout % 21.13% 52.52% - 52.34% 41.81% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 62,264 54,176 50,673 41,129 44,491 42,645 0 -100.00%
NOSH 40,695 40,429 40,217 34,274 33,452 33,316 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 5.47% 2.97% 2.74% 3.69% 2.83% 4.45% 0.00% -
ROE 15.36% 7.06% 6.56% 7.72% 5.32% 5.70% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 429.72 318.92 301.06 251.26 250.05 164.11 0.00 -100.00%
EPS 23.50 9.47 8.26 9.27 7.07 7.30 0.00 -100.00%
DPS 5.00 5.00 0.00 4.85 3.00 0.00 0.00 -100.00%
NAPS 1.53 1.34 1.26 1.20 1.33 1.28 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 34,274
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 87.20 64.29 60.38 42.94 41.71 27.26 0.00 -100.00%
EPS 4.77 1.91 1.66 1.58 1.18 1.21 0.00 -100.00%
DPS 1.01 1.00 0.00 0.83 0.49 0.00 0.00 -100.00%
NAPS 0.3105 0.2701 0.2527 0.2051 0.2219 0.2126 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.58 0.68 0.58 1.27 0.47 1.68 0.00 -
P/RPS 0.13 0.21 0.19 0.51 0.19 1.02 0.00 -100.00%
P/EPS 2.47 7.18 7.02 13.70 6.65 23.01 0.00 -100.00%
EY 40.51 13.92 14.24 7.30 15.04 4.35 0.00 -100.00%
DY 8.62 7.35 0.00 3.82 6.38 0.00 0.00 -100.00%
P/NAPS 0.38 0.51 0.46 1.06 0.35 1.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 25/05/05 18/05/04 19/05/03 04/07/02 04/07/01 - - -
Price 0.60 0.57 0.58 0.89 0.52 0.00 0.00 -
P/RPS 0.14 0.18 0.19 0.35 0.21 0.00 0.00 -100.00%
P/EPS 2.55 6.02 7.02 9.60 7.36 0.00 0.00 -100.00%
EY 39.16 16.61 14.24 10.41 13.60 0.00 0.00 -100.00%
DY 8.33 8.77 0.00 5.45 5.77 0.00 0.00 -100.00%
P/NAPS 0.39 0.43 0.46 0.74 0.39 0.00 0.00 -100.00%

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