[BONIA] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 98.1%
YoY- 89.57%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 188,832 192,037 173,981 171,858 149,404 150,498 141,474 21.20%
PBT 12,992 14,376 16,316 18,602 10,420 12,455 10,697 13.82%
Tax -5,024 -6,281 -6,853 -6,280 -4,200 -4,953 -3,981 16.76%
NP 7,968 8,095 9,462 12,322 6,220 7,502 6,716 12.05%
-
NP to SH 7,604 8,095 9,462 12,322 6,220 7,502 6,716 8.62%
-
Tax Rate 38.67% 43.69% 42.00% 33.76% 40.31% 39.77% 37.22% -
Total Cost 180,864 183,942 164,518 159,536 143,184 142,996 134,758 21.65%
-
Net Worth 69,579 74,475 62,048 63,106 58,161 56,527 54,083 18.27%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 4,092 - - - 2,018 - -
Div Payout % - 50.55% - - - 26.91% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 69,579 74,475 62,048 63,106 58,161 56,527 54,083 18.27%
NOSH 41,416 40,920 40,554 40,453 40,389 40,376 40,360 1.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.22% 4.22% 5.44% 7.17% 4.16% 4.98% 4.75% -
ROE 10.93% 10.87% 15.25% 19.53% 10.69% 13.27% 12.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 455.94 469.29 429.01 424.83 369.91 372.73 350.53 19.13%
EPS 18.36 19.80 23.33 30.46 15.40 18.58 16.64 6.77%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.68 1.82 1.53 1.56 1.44 1.40 1.34 16.25%
Adjusted Per Share Value based on latest NOSH - 40,438
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 93.68 95.27 86.31 85.26 74.12 74.66 70.19 21.20%
EPS 3.77 4.02 4.69 6.11 3.09 3.72 3.33 8.61%
DPS 0.00 2.03 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.3452 0.3695 0.3078 0.3131 0.2885 0.2804 0.2683 18.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.57 0.58 0.69 0.60 0.62 0.68 -
P/RPS 0.14 0.12 0.14 0.16 0.16 0.17 0.19 -18.40%
P/EPS 3.49 2.88 2.49 2.27 3.90 3.34 4.09 -10.02%
EY 28.69 34.71 40.23 44.14 25.67 29.97 24.47 11.17%
DY 0.00 17.54 0.00 0.00 0.00 8.06 0.00 -
P/NAPS 0.38 0.31 0.38 0.44 0.42 0.44 0.51 -17.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 25/05/05 24/02/05 17/11/04 30/08/04 18/05/04 -
Price 0.60 0.56 0.60 0.64 0.62 0.56 0.57 -
P/RPS 0.13 0.12 0.14 0.15 0.17 0.15 0.16 -12.91%
P/EPS 3.27 2.83 2.57 2.10 4.03 3.01 3.43 -3.13%
EY 30.60 35.33 38.89 47.59 24.84 33.18 29.19 3.19%
DY 0.00 17.86 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 0.36 0.31 0.39 0.41 0.43 0.40 0.43 -11.16%

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