[BONIA] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 11.7%
YoY- 219.91%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 173,981 171,858 149,404 150,498 141,474 139,684 113,008 33.29%
PBT 16,316 18,602 10,420 12,455 10,697 9,602 6,444 85.66%
Tax -6,853 -6,280 -4,200 -4,953 -3,981 -3,102 -1,904 134.67%
NP 9,462 12,322 6,220 7,502 6,716 6,500 4,540 63.08%
-
NP to SH 9,462 12,322 6,220 7,502 6,716 6,500 4,540 63.08%
-
Tax Rate 42.00% 33.76% 40.31% 39.77% 37.22% 32.31% 29.55% -
Total Cost 164,518 159,536 143,184 142,996 134,758 133,184 108,468 31.97%
-
Net Worth 62,048 63,106 58,161 56,527 54,083 53,695 50,893 14.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 2,018 - - - -
Div Payout % - - - 26.91% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 62,048 63,106 58,161 56,527 54,083 53,695 50,893 14.11%
NOSH 40,554 40,453 40,389 40,376 40,360 40,372 40,391 0.26%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.44% 7.17% 4.16% 4.98% 4.75% 4.65% 4.02% -
ROE 15.25% 19.53% 10.69% 13.27% 12.42% 12.11% 8.92% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 429.01 424.83 369.91 372.73 350.53 345.99 279.78 32.93%
EPS 23.33 30.46 15.40 18.58 16.64 16.10 11.24 62.64%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.53 1.56 1.44 1.40 1.34 1.33 1.26 13.80%
Adjusted Per Share Value based on latest NOSH - 40,409
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 86.75 85.70 74.50 75.05 70.55 69.65 56.35 33.29%
EPS 4.72 6.14 3.10 3.74 3.35 3.24 2.26 63.31%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.3094 0.3147 0.29 0.2819 0.2697 0.2678 0.2538 14.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.58 0.69 0.60 0.62 0.68 0.70 0.65 -
P/RPS 0.14 0.16 0.16 0.17 0.19 0.20 0.23 -28.15%
P/EPS 2.49 2.27 3.90 3.34 4.09 4.35 5.78 -42.93%
EY 40.23 44.14 25.67 29.97 24.47 23.00 17.29 75.50%
DY 0.00 0.00 0.00 8.06 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.42 0.44 0.51 0.53 0.52 -18.85%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 24/02/05 17/11/04 30/08/04 18/05/04 18/02/04 18/11/03 -
Price 0.60 0.64 0.62 0.56 0.57 0.71 0.69 -
P/RPS 0.14 0.15 0.17 0.15 0.16 0.21 0.25 -32.03%
P/EPS 2.57 2.10 4.03 3.01 3.43 4.41 6.14 -44.01%
EY 38.89 47.59 24.84 33.18 29.19 22.68 16.29 78.53%
DY 0.00 0.00 0.00 8.93 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.43 0.40 0.43 0.53 0.55 -20.46%

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