[BONIA] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -6.14%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 256,042 235,992 221,372 214,830 216,614 188,832 192,037 21.07%
PBT 38,600 23,060 21,494 22,005 23,020 12,992 14,376 92.83%
Tax -11,960 -9,748 -7,072 -7,925 -8,272 -5,024 -6,281 53.44%
NP 26,640 13,312 14,422 14,080 14,748 7,968 8,095 120.76%
-
NP to SH 26,024 12,672 13,831 13,341 14,214 7,604 8,095 117.36%
-
Tax Rate 30.98% 42.27% 32.90% 36.01% 35.93% 38.67% 43.69% -
Total Cost 229,402 222,680 206,950 200,750 201,866 180,864 183,942 15.81%
-
Net Worth 103,425 93,202 23,036 82,528 82,387 69,579 74,475 24.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 4,346 - - - 4,092 -
Div Payout % - - 31.43% - - - 50.55% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 103,425 93,202 23,036 82,528 82,387 69,579 74,475 24.39%
NOSH 46,587 44,809 43,465 42,760 41,610 41,416 40,920 9.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.40% 5.64% 6.51% 6.55% 6.81% 4.22% 4.22% -
ROE 25.16% 13.60% 60.04% 16.17% 17.25% 10.93% 10.87% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 549.59 526.66 509.30 502.40 520.58 455.94 469.29 11.07%
EPS 55.86 28.28 10.61 31.20 34.16 18.36 19.80 99.28%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.22 2.08 0.53 1.93 1.98 1.68 1.82 14.12%
Adjusted Per Share Value based on latest NOSH - 43,139
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 127.67 117.68 110.39 107.12 108.01 94.16 95.76 21.07%
EPS 12.98 6.32 6.90 6.65 7.09 3.79 4.04 117.27%
DPS 0.00 0.00 2.17 0.00 0.00 0.00 2.04 -
NAPS 0.5157 0.4648 0.1149 0.4115 0.4108 0.347 0.3714 24.38%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.98 0.70 0.66 0.64 0.60 0.64 0.57 -
P/RPS 0.18 0.13 0.13 0.13 0.12 0.14 0.12 30.94%
P/EPS 1.75 2.48 2.07 2.05 1.76 3.49 2.88 -28.19%
EY 57.00 40.40 48.21 48.75 56.93 28.69 34.71 39.06%
DY 0.00 0.00 15.15 0.00 0.00 0.00 17.54 -
P/NAPS 0.44 0.34 1.25 0.33 0.30 0.38 0.31 26.21%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 29/08/06 24/05/06 17/03/06 23/11/05 29/08/05 -
Price 1.50 1.00 0.65 0.65 0.63 0.60 0.56 -
P/RPS 0.27 0.19 0.13 0.13 0.12 0.13 0.12 71.45%
P/EPS 2.69 3.54 2.04 2.08 1.84 3.27 2.83 -3.31%
EY 37.24 28.28 48.95 48.00 54.22 30.60 35.33 3.56%
DY 0.00 0.00 15.38 0.00 0.00 0.00 17.86 -
P/NAPS 0.68 0.48 1.23 0.34 0.32 0.36 0.31 68.58%

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